The Discounted Cash Flow (DCF) valuation of M.J. International Co Ltd (8466.TW) is 40.87 TWD. With the latest stock price at 28.00 TWD, the upside of M.J. International Co Ltd based on DCF is 46.0%.
Based on the latest price of 28.00 TWD and our DCF valuation, M.J. International Co Ltd (8466.TW) is a buy. buying 8466.TW stocks now will result in a potential gain of 46.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 6.2% | 5.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 22.22 - 90.57 | 40.87 |
| Upside | -20.6% - 223.5% | 46.0% |