The Discounted Cash Flow (DCF) valuation of Harbour-Link Group Bhd (HARBOUR.KL) is 4.10 MYR. With the latest stock price at 1.31 MYR, the upside of Harbour-Link Group Bhd based on DCF is 213.2%.
Based on the latest price of 1.31 MYR and our DCF valuation, Harbour-Link Group Bhd (HARBOUR.KL) is a buy. buying HARBOUR.KL stocks now will result in a potential gain of 213.2%.
| Range | Selected | |
| WACC / Discount Rate | 8.8% - 10.7% | 9.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 3.69 - 4.67 | 4.10 |
| Upside | 181.5% - 256.5% | 213.2% |