The Discounted Cash Flow (DCF) valuation of Taiwan Shin Kong Security Co Ltd (9925.TW) is 53.51 TWD. With the latest stock price at 40.55 TWD, the upside of Taiwan Shin Kong Security Co Ltd based on DCF is 32.0%.
Based on the latest price of 40.55 TWD and our DCF valuation, Taiwan Shin Kong Security Co Ltd (9925.TW) is a buy. buying 9925.TW stocks now will result in a potential gain of 32.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 6.8% | 6.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 35.71 - 123.46 | 53.51 |
| Upside | -11.9% - 204.5% | 32.0% |