The Discounted Cash Flow (DCF) valuation of Chlitina Holding Ltd (4137.TW) is 168.62 TWD. With the latest stock price at 119.00 TWD, the upside of Chlitina Holding Ltd based on DCF is 41.7%.
Based on the latest price of 119.00 TWD and our DCF valuation, Chlitina Holding Ltd (4137.TW) is a buy. buying 4137.TW stocks now will result in a potential gain of 41.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.8% | 7.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 131.46 - 249.73 | 168.62 |
| Upside | 10.5% - 109.9% | 41.7% |