The Discounted Cash Flow (DCF) valuation of CTOS Digital Bhd (CTOS.KL) is 0.95 MYR. With the latest stock price at 0.99 MYR, the upside of CTOS Digital Bhd based on DCF is -3.6%.
Based on the latest price of 0.99 MYR and our DCF valuation, CTOS Digital Bhd (CTOS.KL) is a sell. selling CTOS.KL stocks now will result in a potential gain of 3.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.5% | 7.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 0.64 - 1.81 | 0.95 |
| Upside | -34.7% - 83.3% | -3.6% |