The Discounted Cash Flow (DCF) valuation of Episil-Precision Inc (3016.TW) is 28.32 TWD. With the latest stock price at 33.15 TWD, the upside of Episil-Precision Inc based on DCF is -14.6%.
Based on the latest price of 33.15 TWD and our DCF valuation, Episil-Precision Inc (3016.TW) is a sell. selling 3016.TW stocks now will result in a potential gain of 14.6%.
| Range | Selected | |
| WACC / Discount Rate | 8.2% - 10.6% | 9.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 21.85 - 42.61 | 28.32 |
| Upside | -34.1% - 28.5% | -14.6% |