The Discounted Cash Flow (DCF) valuation of Shui-Mu International Co Ltd (8443.TW) is 8.96 TWD. With the latest stock price at 12.05 TWD, the upside of Shui-Mu International Co Ltd based on DCF is -25.7%.
Based on the latest price of 12.05 TWD and our DCF valuation, Shui-Mu International Co Ltd (8443.TW) is a sell. selling 8443.TW stocks now will result in a potential gain of 25.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 8.2% | 6.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 4.23 - 29.74 | 8.96 |
| Upside | -64.9% - 146.8% | -25.7% |