Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
USI Corp TWSE:1304

USI Corp
TWSE:1304

Watchlist Manager
USI Corp Logo
USI Corp
TWSE:1304
Watchlist
Price: 11.55 TWD 1.32%
Market Cap: NT$13.7B
Write Note Create Alert

DCF Value

The DCF Value for USI Corp (1304) under the Base Case is TWD. Compared with the current market price of 11.55 TWD, the stock appears .

Key assumptions
USI Corp DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth 2.1%
Net Margin -5.7%-2.3%
Forecast Period 5 years
Model Settings
Template via Net Income
Discount Rate 6.1%
Exit Multiple 0.6x P/S
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time

Continue Research

Summary
intrinsic value, competitors valuation, and company profile.
DCF Valuation
stock valuation using Discount Cash Flow valuation method.
Relative Valuation
stock valuation using valuation multiples.
Wall St Estimates
price targets and financial estimates made by Wall Street analysts.
Profitability
Detailed analysis of the company's profitability.
Solvency
Analysis of the financial position and solvency of the company.
Financial Statements
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate