The Discounted Cash Flow (DCF) valuation of Cathay Real Estate Development Co Ltd (2501.TW) is 23.00 TWD. With the latest stock price at 19.15 TWD, the upside of Cathay Real Estate Development Co Ltd based on DCF is 20.1%.
Based on the latest price of 19.15 TWD and our DCF valuation, Cathay Real Estate Development Co Ltd (2501.TW) is a buy. buying 2501.TW stocks now will result in a potential gain of 20.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 7.1% | 5.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1.12 - 185.23 | 23.00 |
| Upside | -94.1% - 867.3% | 20.1% |