The Discounted Cash Flow (DCF) valuation of British American Tobacco (Malaysia) Bhd (BAT.KL) is 7.53 MYR. With the latest stock price at 5.60 MYR, the upside of British American Tobacco (Malaysia) Bhd based on DCF is 34.4%.
Based on the latest price of 5.60 MYR and our DCF valuation, British American Tobacco (Malaysia) Bhd (BAT.KL) is a buy. buying BAT.KL stocks now will result in a potential gain of 34.4%.
| Range | Selected | |
| WACC / Discount Rate | 8.5% - 10.3% | 9.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 6.01 - 10.05 | 7.53 |
| Upside | 7.3% - 79.4% | 34.4% |