The Discounted Cash Flow (DCF) valuation of Shui-Mu International Co Ltd (8443.TW) is 11.17 TWD. With the latest stock price at 12.00 TWD, the upside of Shui-Mu International Co Ltd based on DCF is -6.9%.
Based on the latest price of 12.00 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 6.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.9% | 6.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 5.36 - 38.26 | 11.17 |
| Upside | -55.4% - 218.8% | -6.9% |