The Discounted Cash Flow (DCF) valuation of AYER Holdings Bhd (AYER.KL) is 7.30 MYR. With the latest stock price at 6.75 MYR, the upside of AYER Holdings Bhd based on DCF is 8.2%.
Based on the latest price of 6.75 MYR and our DCF valuation, AYER Holdings Bhd (AYER.KL) is a buy. buying AYER.KL stocks now will result in a potential gain of 8.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.5% | 8.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 5.84 - 10.19 | 7.30 |
| Upside | -13.5% - 50.9% | 8.2% |