The Discounted Cash Flow (DCF) valuation of Bonny Worldwide Ltd (8467.TW) is 229.87 TWD. With the latest stock price at 169.50 TWD, the upside of Bonny Worldwide Ltd based on DCF is 35.6%.
Based on the latest price of 169.50 TWD and our DCF valuation, Bonny Worldwide Ltd (8467.TW) is a buy. buying 8467.TW stocks now will result in a potential gain of 35.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.2% | 7.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 172.21 - 366.87 | 229.87 |
| Upside | 1.6% - 116.4% | 35.6% |