The Discounted Cash Flow (DCF) valuation of Chinese Maritime Transport Ltd (2612.TW) is 80.77 TWD. With the latest stock price at 45.90 TWD, the upside of Chinese Maritime Transport Ltd based on DCF is 76.0%.
Based on the latest price of 45.90 TWD and our DCF valuation, Chinese Maritime Transport Ltd (2612.TW) is a buy. buying 2612.TW stocks now will result in a potential gain of 76.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.9% | 6.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 56.04 - 124.38 | 80.77 |
| Upside | 22.1% - 171.0% | 76.0% |