The Discounted Cash Flow (DCF) valuation of Hsin Kao Gas Co Ltd (9931.TW) is 31.34 TWD. With the latest stock price at 34.30 TWD, the upside of Hsin Kao Gas Co Ltd based on DCF is -8.6%.
Based on the latest price of 34.30 TWD and our DCF valuation, Hsin Kao Gas Co Ltd (9931.TW) is a sell. selling 9931.TW stocks now will result in a potential gain of 8.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 6.2% | 5.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 22.07 - 60.45 | 31.34 |
| Upside | -35.7% - 76.2% | -8.6% |