The Discounted Cash Flow (DCF) valuation of Heran Co Ltd (5283.TW) is 63.31 TWD. With the latest stock price at 87.30 TWD, the upside of Heran Co Ltd based on DCF is -27.5%.
Based on the latest price of 87.30 TWD and our DCF valuation, Heran Co Ltd (5283.TW) is a sell. selling 5283.TW stocks now will result in a potential gain of 27.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 10.7% | 8.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 44.34 - 116.35 | 63.31 |
| Upside | -49.2% - 33.3% | -27.5% |