The Discounted Cash Flow (DCF) valuation of Innolux Corp (3481.TW) is 30.18 TWD. With the latest stock price at 24.65 TWD, the upside of Innolux Corp based on DCF is 22.5%.
Based on the latest price of 24.65 TWD and our DCF valuation, Innolux Corp (3481.TW) is a buy. buying 3481.TW stocks now will result in a potential gain of 22.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 10.3% | 8.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 22.31 - 47.71 | 30.18 |
| Upside | -9.5% - 93.6% | 22.5% |