The Discounted Cash Flow (DCF) valuation of Harbour-Link Group Bhd (HARBOUR.KL) is 4.12 MYR. With the latest stock price at 1.47 MYR, the upside of Harbour-Link Group Bhd based on DCF is 180.4%.
Based on the latest price of 1.47 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 180.4%.
| Range | Selected | |
| WACC / Discount Rate | 8.8% - 11.1% | 9.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 3.66 - 4.78 | 4.12 |
| Upside | 148.9% - 225.5% | 180.4% |