The Discounted Cash Flow (DCF) valuation of Topkey Corp (4536.TW) is 285.65 TWD. With the latest stock price at 187.00 TWD, the upside of Topkey Corp based on DCF is 52.8%.
Based on the latest price of 187.00 TWD and our DCF valuation, Topkey Corp (4536.TW) is a buy. buying 4536.TW stocks now will result in a potential gain of 52.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.3% | 7.2% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 241.01 - 359.66 | 285.65 |
| Upside | 28.9% - 92.3% | 52.8% |