The Discounted Cash Flow (DCF) valuation of Cyberlink Corp (5203.TW) is 65.72 TWD. With the latest stock price at 108.00 TWD, the upside of Cyberlink Corp based on DCF is -39.1%.
Based on the latest price of 108.00 TWD and our DCF valuation, Cyberlink Corp (5203.TW) is a sell. selling 5203.TW stocks now will result in a potential gain of 39.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 10.2% | 8.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 48.91 - 109.32 | 65.72 |
| Upside | -54.7% - 1.2% | -39.1% |