The Discounted Cash Flow (DCF) valuation of Harbour-Link Group Bhd (HARBOUR.KL) is 4.13 MYR. With the latest stock price at 1.45 MYR, the upside of Harbour-Link Group Bhd based on DCF is 184.5%.
Based on the latest price of 1.45 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 184.5%.
| Range | Selected | |
| WACC / Discount Rate | 8.6% - 11.3% | 9.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 3.61 - 4.90 | 4.13 |
| Upside | 149.0% - 237.6% | 184.5% |