The Discounted Cash Flow (DCF) valuation of Torex Semiconductor Ltd (6616.T) is (762.34) JPY. With the latest stock price at 1,365.00 JPY, the upside of Torex Semiconductor Ltd based on DCF is -155.8%.
Based on the latest price of 1,365.00 JPY and our DCF valuation, Torex Semiconductor Ltd (6616.T) is a sell. selling 6616.T stocks now will result in a potential gain of 155.8%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 9.1% | 6.9% |
| Long-term Growth Rate | 3.0% - 4.4% | 3.7% |
| Fair Price | (1,809.43) - (718.28) | (762.34) |
| Upside | -232.6% - -152.6% | -155.8% |