The Discounted Cash Flow (DCF) valuation of Taiwan Navigation Co Ltd (2617.TW) is 44.87 TWD. With the latest stock price at 29.80 TWD, the upside of Taiwan Navigation Co Ltd based on DCF is 50.6%.
Based on the latest price of 29.80 TWD and our DCF valuation, Taiwan Navigation Co Ltd (2617.TW) is a buy. buying 2617.TW stocks now will result in a potential gain of 50.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 8.1% | 6.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 28.80 - 85.06 | 44.87 |
| Upside | -3.3% - 185.4% | 50.6% |