The Discounted Cash Flow (DCF) valuation of Wilmar International Ltd (F34.SI) is 28.07 SGD. With the latest stock price at 3.10 SGD, the upside of Wilmar International Ltd based on DCF is 805.4%.
Based on the latest price of 3.10 SGD and our DCF valuation, Wilmar International Ltd (F34.SI) is a buy. buying F34.SI stocks now will result in a potential gain of 805.4%.
| Range | Selected | |
| WACC / Discount Rate | 3.8% - 6.3% | 5.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 14.40 - 116.78 | 28.07 |
| Upside | 364.4% - 3667.0% | 805.4% |