The Discounted Cash Flow (DCF) valuation of Cahya Mata Sarawak Bhd (CMSB.KL) is 1.08 MYR. With the latest stock price at 1.25 MYR, the upside of Cahya Mata Sarawak Bhd based on DCF is -13.9%.
Based on the latest price of 1.25 MYR and our DCF valuation, Cahya Mata Sarawak Bhd (CMSB.KL) is a sell. selling CMSB.KL stocks now will result in a potential gain of 13.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 11.0% | 8.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.79 - 2.24 | 1.08 |
| Upside | -36.4% - 79.0% | -13.9% |