The Discounted Cash Flow (DCF) valuation of Merida Industry Co Ltd (9914.TW) is 150.86 TWD. With the latest stock price at 103.00 TWD, the upside of Merida Industry Co Ltd based on DCF is 46.5%.
Based on the latest price of 103.00 TWD and our DCF valuation, Merida Industry Co Ltd (9914.TW) is a buy. buying 9914.TW stocks now will result in a potential gain of 46.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.3% | 7.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 122.05 - 196.84 | 150.86 |
| Upside | 18.5% - 91.1% | 46.5% |