The Discounted Cash Flow (DCF) valuation of MediaTek Inc (2454.TW) is 1,815.10 TWD. With the latest stock price at 3,880.00 TWD, the upside of MediaTek Inc based on DCF is -53.2%.
Based on the latest price of 3,880.00 TWD and our DCF valuation, MediaTek Inc (2454.TW) is a sell. selling 2454.TW stocks now will result in a potential gain of 53.2%.
| Range | Selected | |
| WACC / Discount Rate | 8.3% - 11.9% | 10.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 1,373.24 - 2,893.12 | 1,815.10 |
| Upside | -64.6% - -25.4% | -53.2% |