The Discounted Cash Flow (DCF) valuation of Winmate Inc (3416.TW) is 166.21 TWD. With the latest stock price at 152.00 TWD, the upside of Winmate Inc based on DCF is 9.3%.
Based on the latest price of 152.00 TWD and our DCF valuation, Winmate Inc (3416.TW) is a buy. buying 3416.TW stocks now will result in a potential gain of 9.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 9.3% | 8.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 122.46 - 266.99 | 166.21 |
| Upside | -19.4% - 75.7% | 9.3% |