The Discounted Cash Flow (DCF) valuation of Compal Broadband Networks Inc (6674.TW) is 4.93 TWD. With the latest stock price at 28.25 TWD, the upside of Compal Broadband Networks Inc based on DCF is -82.5%.
Based on the latest price of 28.25 TWD and our DCF valuation, Compal Broadband Networks Inc (6674.TW) is a sell. selling 6674.TW stocks now will result in a potential gain of 82.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.8% | 6.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (1.62) - 5.78 | 4.93 |
| Upside | -105.7% - -79.6% | -82.5% |