First Time Loading...

Qisda Corp

Watchlist Manager
Qisda Corp Logo
Qisda Corp
Price: 44.65 TWD -0.45% Market Closed
Updated: Oct 1, 2023

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Oct 1, 2023.

Estimated DCF Value of one 2352 stock is 61.78 TWD. Compared to the current market price of 44.65 TWD, the stock is Undervalued by 28%.

DCF Value
Base Case
61.78 TWD
Undervaluation 28%
DCF Value
Worst Case
Base Case
Best Case
DCF Value
Worst Case
Base Case
Best Case
DCF Value: 61.78 TWD
Qisda Corp Competitors:
DCF Valuation
NetApp Inc
King Slide Works Co Ltd
Chenbro Micom Co Ltd
Shenzhen Chengtian Weiye Technology Co Ltd
HTC Corp
Cherry AG
AstroNova Inc
Bluecom Co Ltd

Present Value Calculation

The first step in the DCF calculation process is to estimate the company's future free cash flow. Once free cash flow is forecasted, it is discounted at a risk-appropriate discount rate. The resulting value is the present value of the company's free cash flow. You can change any model inputs below.

Available Valuation Models
1 valuation model available
Alpha Spread
Updated on Oct 1, 2023
Default Valuation
Create My Valuation Model
Other investors haven't shared any valuation models for Qisda Corp.
Model Settings
Discount Rate
Forecast Period
5 Years
Terminal Growth
Discount Rate
Terminal Growth
Growth Period
5 Years
Copy as My Model

DCF Model
Base Case Scenario

Rotate your device to view
DCF Model

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Value Calculation

Depending on which type of operating model is chosen (equity or whole firm valuation model), the resulting value is either the value of equity or the value of the entire firm. In the case of the latter, to move from the value of the firm to the value of equity, liabilities are subtracted and assets are added.

Capital Structure
From Present Value to DCF Value

Present Value 122B TWD
Equity Value 122B TWD
/ Shares Outstanding 2B
2352 DCF Value 61.78 TWD
Undervalued by 28%

To view the process of calculating the Present Value of Qisda Corp' future free cash flow, see the Present Value Calculation block.

Valuation Analysis

After the valuation process, in order to gain a deeper understanding of the relationship between risk and opportunity, it is useful to study the dynamic of company's valuation under various inputs to the DCF model in use.

DCF Financials
Financials used in DCF Calculation

223B 355B
Net Income
4.4B 13.9B
3.9B 13.1B

Sensitivity Analysis
DCF Value Sensitivity Analysis

See Also

Other Stocks
What is the DCF value of one 2352 stock?

Estimated DCF Value of one 2352 stock is 61.78 TWD. Compared to the current market price of 44.65 TWD, the stock is Undervalued by 28%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Using the DCF Operating Model we project Qisda Corp's future free cash flow and discount it at a selected discount rate to calculate its Present Value (122B TWD).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 61.78 TWD per one 2352 share.