The Discounted Cash Flow (DCF) valuation of Ko Ja Cayman Co Ltd (5215.TW) is 29.42 TWD. With the latest stock price at 39.10 TWD, the upside of Ko Ja Cayman Co Ltd based on DCF is -24.8%.
Based on the latest price of 39.10 TWD and our DCF valuation, Ko Ja Cayman Co Ltd (5215.TW) is a sell. selling 5215.TW stocks now will result in a potential gain of 24.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 11.1% | 9.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 24.44 - 41.43 | 29.42 |
| Upside | -37.5% - 6.0% | -24.8% |