The Discounted Cash Flow (DCF) valuation of Taiwan Paiho Ltd (9938.TW) is 101.80 TWD. With the latest stock price at 57.90 TWD, the upside of Taiwan Paiho Ltd based on DCF is 75.8%.
Based on the latest price of 57.90 TWD and our DCF valuation, Taiwan Paiho Ltd (9938.TW) is a buy. buying 9938.TW stocks now will result in a potential gain of 75.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 6.8% | 5.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 76.74 - 144.01 | 101.80 |
| Upside | 32.5% - 148.7% | 75.8% |