The Discounted Cash Flow (DCF) valuation of Elite Advanced Laser Corp (3450.TW) is 213.16 TWD. With the latest stock price at 197.00 TWD, the upside of Elite Advanced Laser Corp based on DCF is 8.2%.
Based on the latest price of 197.00 TWD and our DCF valuation, Elite Advanced Laser Corp (3450.TW) is a buy. buying 3450.TW stocks now will result in a potential gain of 8.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 10.1% | 8.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 150.00 - 385.96 | 213.16 |
| Upside | -23.9% - 95.9% | 8.2% |