The Discounted Cash Flow (DCF) valuation of CviLux Corp (8103.TW) is 68.31 TWD. With the latest stock price at 48.05 TWD, the upside of CviLux Corp based on DCF is 42.2%.
Based on the latest price of 48.05 TWD and our DCF valuation, CviLux Corp (8103.TW) is a buy. buying 8103.TW stocks now will result in a potential gain of 42.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.2% | 7.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 54.34 - 109.41 | 68.31 |
| Upside | 13.1% - 127.7% | 42.2% |