The Discounted Cash Flow (DCF) valuation of China Television Co (9928.TW) is 3.32 TWD. With the latest stock price at 16.10 TWD, the upside of China Television Co based on DCF is -79.4%.
Based on the latest price of 16.10 TWD and our DCF valuation, China Television Co (9928.TW) is a sell. selling 9928.TW stocks now will result in a potential gain of 79.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.1% - 16.0% | 10.1% |
| Long-term Growth Rate | 3.0% - 3.9% | 3.4% |
| Fair Price | (12.80) - 850.01 | 3.32 |
| Upside | -179.5% - 5179.6% | -79.4% |