The Discounted Cash Flow (DCF) valuation of Harbour-Link Group Bhd (HARBOUR.KL) is 4.65 MYR. With the latest stock price at 1.30 MYR, the upside of Harbour-Link Group Bhd based on DCF is 257.6%.
| Range | Selected | |
| WACC / Discount Rate | 8.1% - 10.6% | 9.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 4.04 - 5.56 | 4.65 |
| Upside | 210.6% - 327.4% | 257.6% |