The Discounted Cash Flow (DCF) valuation of Gem Terminal Industry Co Ltd (2460.TW) is 21.09 TWD. With the latest stock price at 17.15 TWD, the upside of Gem Terminal Industry Co Ltd based on DCF is 23.0%.
Based on the latest price of 17.15 TWD and our DCF valuation, Gem Terminal Industry Co Ltd (2460.TW) is a buy. buying 2460.TW stocks now will result in a potential gain of 23.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.1% | 7.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 10.78 - 52.31 | 21.09 |
| Upside | -37.1% - 205.0% | 23.0% |