The Discounted Cash Flow (DCF) valuation of Asia Vital Components Co Ltd (3017.TW) is 695.02 TWD. With the latest stock price at 829.00 TWD, the upside of Asia Vital Components Co Ltd based on DCF is -16.2%.
Based on the latest price of 829.00 TWD and our DCF valuation, Asia Vital Components Co Ltd (3017.TW) is a sell. selling 3017.TW stocks now will result in a potential gain of 16.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 9.6% | 8.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 475.57 - 1,443.10 | 695.02 |
| Upside | -42.6% - 74.1% | -16.2% |