Asustek Computer Inc (OTC:ASUUY)
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.
You can change any inputs such as future revenue, margins, etc. using our DCF Operating Model block.
DCF Valuation
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 |
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.
