6670.TW
FuSheng Precision Co Ltd
Price:  
279.5 
TWD
Volume:  
645,953
Taiwan, Province of China | Leisure Products

6670.TW DCF Valuation - Growth Exit 5Y

61.9 %
Upside

What is the DCF valuation of 6670.TW?

The Discounted Cash Flow (DCF) valuation of FuSheng Precision Co Ltd (6670.TW) is 452.38 TWD. With the latest stock price at 279.50 TWD, the upside of FuSheng Precision Co Ltd based on DCF is 61.9%.

Is 6670.TW a buy or a sell?

Based on the latest price of 279.50 TWD and our DCF valuation, FuSheng Precision Co Ltd (6670.TW) is a buy. Buying 6670.TW stocks now will result in a potential gain of 61.9%.

Range Selected
WACC / Discount Rate6.4% - 8.7%7.5%
Long-term Growth Rate 0.0% - 1.0%0.5%
Fair Price380.48 - 567.7452.38
Upside36.1% - 103.1%61.9%
279.50 TWD
Stock Price
452.38 TWD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

6670.TW DCF Valuation: Revenue & Expenses Forecast

(TWD in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue28,37032,38132,89036,54239,75843,191
% Growth
16%14%2%11%9%9%
Cost of goods sold(20,806)(23,748)(24,122)(26,800)(29,158)(31,676)
% of Revenue73%73%73%73%73%73%
Selling, G&A expenses(2,077)(2,371)(2,408)(2,676)(2,911)(3,162)
% of Revenue7%7%7%7%7%7%
Research & Development(828)(945)(960)(1,067)(1,161)(1,261)
% of Revenue3%3%3%3%3%3%
Net interest & other expenses485553562624679738
% of Revenue2%2%2%2%2%2%
Tax expense(1,083)(1,224)(1,243)(1,381)(1,503)(1,632)
Tax rate21%21%21%21%21%21%
Net profit4,0594,6464,7195,2435,7056,197
% Margin14%14%14%14%14%14%