The Discounted Cash Flow (DCF) valuation of Harbour-Link Group Bhd (HARBOUR.KL) is 3.59 MYR. With the latest stock price at 1.28 MYR, the upside of Harbour-Link Group Bhd based on DCF is 180.2%.
Based on the latest price of 1.28 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 180.2%.
| Range | Selected | |
| WACC / Discount Rate | 9.0% - 11.4% | 10.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 3.19 - 4.16 | 3.59 |
| Upside | 148.8% - 224.6% | 180.2% |