The Discounted Cash Flow (DCF) valuation of CTOS Digital Bhd (CTOS.KL) is 0.77 MYR. With the latest stock price at 1.40 MYR, the upside of CTOS Digital Bhd based on DCF is -45.1%.
| Range | Selected | |
| WACC / Discount Rate | 8.0% - 10.1% | 9.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 0.57 - 1.21 | 0.77 |
| Upside | -59.5% - -13.8% | -45.1% |