Topco Scientific Co Ltd
TWSE:5434
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Topco Scientific Co Ltd
TWSE:5434
|
TW |
|
Lithium Australia NL
ASX:LIT
|
AU |
|
T
|
Tera Probe Inc
TSE:6627
|
JP |
|
Flex Foods Ltd
BSE:523672
|
IN |
|
Bausch + Lomb Corp
NYSE:BLCO
|
CA |
|
S
|
Sampo plc
LSE:0HAG
|
FI |
|
Applied Industrial Technologies Inc
NYSE:AIT
|
US |
|
M
|
Man Industries India Ltd
NSE:MANINDS
|
IN |
|
E
|
E & M Computing Ltd
TASE:EMCO
|
IL |
|
E
|
Eli Lilly and Co
XETRA:LLY
|
US |
|
M
|
Makara Mining Corp
CNSX:MAKA
|
CA |
|
W
|
WinTec Co Ltd
KOSDAQ:320000
|
KR |
|
Mercia Asset Management PLC
LSE:MERC
|
UK |
|
S
|
Seohee Construction Co Ltd
KOSDAQ:035890
|
KR |
|
Q
|
Qingdao Copton Technology Co Ltd
SSE:603798
|
CN |
|
Linamar Corp
TSX:LNR
|
CA |
|
Solomon Technology Corp
TWSE:2359
|
TW |
|
Allegiant Gold Ltd
XTSX:AUAU
|
CA |
|
Actinogen Medical Ltd
ASX:ACW
|
AU |
|
S
|
Surgical Science Sweden AB
STO:SUS
|
SE |
|
N
|
Nitin Spinners Ltd
NSE:NITINSPIN
|
IN |
|
A
|
Avalon Globocare Corp
NASDAQ:ALBT
|
US |
|
Starlite Holdings Ltd
HKEX:403
|
HK |
|
D
|
Dalian Sunasia Tourism Holding Co Ltd
SSE:600593
|
CN |
DCF Value
This DCF valuation model was created by
Alpha Spread
and was last updated on
Apr 4, 2026.
Estimated DCF Value of one
5434
stock is
hidden
TWD.
Compared to the current market price of 331.5 TWD, the stock is
hidden
.
Present Value Calculation
This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.
DCF Model
Base Case Scenario
Switching the operating model will discard any changes made to the current valuation.
DCF Operating Model
DCF Value Calculation
This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.
Present Value to DCF Value
Capital Structure
DCF Capital Structure
Valuation Analysis
Sensitivity Analysis
DCF Value Sensitivity Analysis
Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.
DCF Sensitivity Analysis
DCF Financials
Financials used in DCF Calculation
DCF Financials
What is the DCF value of one 5434 stock?
Estimated DCF Value of one
5434
stock is
hidden
TWD.
Compared to the current market price of 331.5 TWD, the stock is
hidden
.
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.
Utilizing the DCF operating model, Topco Scientific Co Ltd's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at
hidden
.
2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of hidden per share.
