The Discounted Cash Flow (DCF) valuation of IEI Integration Corp (3022.TW) is 42.15 TWD. With the latest stock price at 75.90 TWD, the upside of IEI Integration Corp based on DCF is -44.5%.
Based on the latest price of 75.90 TWD and our DCF valuation, IEI Integration Corp (3022.TW) is a sell. selling 3022.TW stocks now will result in a potential gain of 44.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 36.4% | 21.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 34.69 - 137.99 | 42.15 |
| Upside | -54.3% - 81.8% | -44.5% |