The Discounted Cash Flow (DCF) valuation of Taiwan Steel Union Co Ltd (6581.TW) is 158.77 TWD. With the latest stock price at 107.00 TWD, the upside of Taiwan Steel Union Co Ltd based on DCF is 48.4%.
Based on the latest price of 107.00 TWD and our DCF valuation, Taiwan Steel Union Co Ltd (6581.TW) is a buy. buying 6581.TW stocks now will result in a potential gain of 48.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.4% | 7.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 115.54 - 268.29 | 158.77 |
| Upside | 8.0% - 150.7% | 48.4% |