The Discounted Cash Flow (DCF) valuation of Axiata Group Bhd (AXIATA.KL) is 2.90 MYR. With the latest stock price at 2.33 MYR, the upside of Axiata Group Bhd based on DCF is 24.3%.
Based on the latest price of 2.33 MYR and our DCF valuation, Axiata Group Bhd (AXIATA.KL) is a buy. buying AXIATA.KL stocks now will result in a potential gain of 24.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 9.4% | 7.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1.21 - 7.42 | 2.90 |
| Upside | -47.9% - 218.4% | 24.3% |