The Discounted Cash Flow (DCF) valuation of Kaori Heat Treatment Co Ltd (8996.TW) is 154.05 TWD. With the latest stock price at 233.00 TWD, the upside of Kaori Heat Treatment Co Ltd based on DCF is -33.9%.
Based on the latest price of 233.00 TWD and our DCF valuation, Kaori Heat Treatment Co Ltd (8996.TW) is a sell. selling 8996.TW stocks now will result in a potential gain of 33.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.8% | 8.6% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 104.29 - 284.09 | 154.05 |
| Upside | -55.2% - 21.9% | -33.9% |