The Discounted Cash Flow (DCF) valuation of Lotes Co Ltd (3533.TW) is 1,520.40 TWD. With the latest stock price at 1,395.00 TWD, the upside of Lotes Co Ltd based on DCF is 9.0%.
Based on the latest price of 1,395.00 TWD and our DCF valuation, Lotes Co Ltd (3533.TW) is a buy. buying 3533.TW stocks now will result in a potential gain of 9.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 9.8% | 8.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1,163.27 - 2,334.64 | 1,520.40 |
| Upside | -16.6% - 67.4% | 9.0% |