The Discounted Cash Flow (DCF) valuation of Far Eastern Department Stores Ltd (2903.TW) is 27.11 TWD. With the latest stock price at 21.65 TWD, the upside of Far Eastern Department Stores Ltd based on DCF is 25.2%.
Based on the latest price of 21.65 TWD and our DCF valuation, Far Eastern Department Stores Ltd (2903.TW) is a buy. buying 2903.TW stocks now will result in a potential gain of 25.2%.
| Range | Selected | |
| WACC / Discount Rate | 3.8% - 5.3% | 4.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 12.40 - 55.13 | 27.11 |
| Upside | -42.7% - 154.6% | 25.2% |