The Discounted Cash Flow (DCF) valuation of Phoenix Tours International Inc (5706.TW) is 15.98 TWD. With the latest stock price at 61.90 TWD, the upside of Phoenix Tours International Inc based on DCF is -74.2%.
Based on the latest price of 61.90 TWD and our DCF valuation, Phoenix Tours International Inc (5706.TW) is a sell. selling 5706.TW stocks now will result in a potential gain of 74.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 9.3% | 7.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 5.30 - 54.73 | 15.98 |
| Upside | -91.4% - -11.6% | -74.2% |