The Discounted Cash Flow (DCF) valuation of Innolux Corp (3481.TW) is 10.58 TWD. With the latest stock price at 14.00 TWD, the upside of Innolux Corp based on DCF is -24.4%.
Based on the latest price of 14.00 TWD and our DCF valuation, Innolux Corp (3481.TW) is a sell. selling 3481.TW stocks now will result in a potential gain of 24.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 8.8% | 7.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 8.99 - 13.77 | 10.58 |
| Upside | -35.8% - -1.6% | -24.4% |