The Discounted Cash Flow (DCF) valuation of Carlsberg Brewery Malaysia Bhd (CARLSBG.KL) is 17.81 MYR. With the latest stock price at 19.00 MYR, the upside of Carlsberg Brewery Malaysia Bhd based on DCF is -6.3%.
Based on the latest price of 19.00 MYR and our DCF valuation, Carlsberg Brewery Malaysia Bhd (CARLSBG.KL) is a sell. selling CARLSBG.KL stocks now will result in a potential gain of 6.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 10.0% | 8.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 14.16 - 24.74 | 17.81 |
| Upside | -25.5% - 30.2% | -6.3% |