The Discounted Cash Flow (DCF) valuation of Paiho Shih Holdings Corp (8404.TW) is 28.61 TWD. With the latest stock price at 22.80 TWD, the upside of Paiho Shih Holdings Corp based on DCF is 25.5%.
Based on the latest price of 22.80 TWD and our DCF valuation, Paiho Shih Holdings Corp (8404.TW) is a buy. buying 8404.TW stocks now will result in a potential gain of 25.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 8.4% | 7.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 10.21 - 106.50 | 28.61 |
| Upside | -55.2% - 367.1% | 25.5% |