The Discounted Cash Flow (DCF) valuation of Harbour-Link Group Bhd (HARBOUR.KL) is 3.56 MYR. With the latest stock price at 1.32 MYR, the upside of Harbour-Link Group Bhd based on DCF is 170.0%.
Based on the latest price of 1.32 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 170.0%.
| Range | Selected | |
| WACC / Discount Rate | 9.3% - 11.5% | 10.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 3.19 - 4.09 | 3.56 |
| Upside | 141.5% - 209.7% | 170.0% |