The Discounted Cash Flow (DCF) valuation of Taiwan High Speed Rail Corp (2633.TW) is 42.20 TWD. With the latest stock price at 29.00 TWD, the upside of Taiwan High Speed Rail Corp based on DCF is 45.5%.
Based on the latest price of 29.00 TWD and our DCF valuation, Taiwan High Speed Rail Corp (2633.TW) is a buy. buying 2633.TW stocks now will result in a potential gain of 45.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.2% - 5.7% | 4.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 13.03 - 159.22 | 42.20 |
| Upside | -55.1% - 449.0% | 45.5% |