The Discounted Cash Flow (DCF) valuation of Team Group Inc (4967.TW) is 54.96 TWD. With the latest stock price at 71.30 TWD, the upside of Team Group Inc based on DCF is -22.9%.
Based on the latest price of 71.30 TWD and our DCF valuation, Team Group Inc (4967.TW) is a sell. selling 4967.TW stocks now will result in a potential gain of 22.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.1% | 8.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 49.90 - 65.39 | 54.96 |
| Upside | -30.0% - -8.3% | -22.9% |