Loading...

Asustek Computer Inc (OTC:ASUUY)

58 USD -8.5 USD ( -12.78% )
Watchlist Manager
Asustek Computer Inc Logo
Asustek Computer Inc
OTC:ASUUY
Watchlist

DCF Value

Estimated DCF Value of one ASUUY stock is 28.94 USD. Compared to the current market price of 58 USD, the stock is Overvalued by 50% .

Estimated DCF Value of one OTC:ASUUY stock is 28.94 USD. Compared to the current market price of 58 USD, the stock is Overvalued by 50% .

DCF valuation is one of two methods of placing a monetary value on a company; the other is Relative Valuation method. We use a combination of these two methods to calculate the Intrinsic Value of stock as accurately as possible.

Discount Rate
6.9%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
6.9%
Terminal Growth
0%
Growth Period
5 Years

You can change any inputs such as future revenue, margins, etc. using our DCF Operating Model block.

ASUUY DCF Value
Base Case
28.94 USD
Overvaluation 50%
DCF Value
Price
Bear Case
Base Case
Bull Case
Open DCF Settings
Close DCF Settings
Asustek Computer Inc Competitors:
DCF Valuation
7758
Sekonic Corp
HPE
Hewlett Packard Enterprise Co
6724
Seiko Epson Corp
FRIIF
Mgi Digital Technology SA
1337
Razer Inc
ASKTF
Asetek A/S
TDVXF
Tobii Dynavox AB
SSYS
Stratasys Ltd

Capital Structure

Capital Structure
Equity Waterfall

DCF Value 469B TWD
+ Cash & Equivalents 67.8B TWD
+ Investments 119B TWD
Firm Value 655B TWD
- Debt 10.5B TWD
- Minority Interest 14.1B TWD
Equity Value 630B TWD
/ Shares Outstanding 743M
Value per Share 848.8 TWD
TWD / USD Exchange Rate 0.0341
ASUUY DCF Value 28.94 USD
Overvalued by 50%

DCF Operating Model

Discounted Cash Flow Model
DCF Value Calculation

Calculating DCF Value by forecasting future free cash flow and discounting it at the selected Discount Rate.

DCF Model Financials
Financials used in the DCF Model

Financials used as inputs to Discounted Cash Flow (DCF) valuation model to calculate the DCF value of one ASUUY stock.

Sensitivity Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Analyze the possible values of the dcf value of the stock under various combinations of model inputs, such as Revenue Growth, Operating Margin, and Discount Rate.

See Also

Other Stocks