The Discounted Cash Flow (DCF) valuation of Johore Tin Bhd (JOHOTIN.KL) is 2.14 MYR. With the latest stock price at 1.54 MYR, the upside of Johore Tin Bhd based on DCF is 38.7%.
Based on the latest price of 1.54 MYR and our DCF valuation, Johore Tin Bhd (JOHOTIN.KL) is a buy. buying JOHOTIN.KL stocks now will result in a potential gain of 38.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 10.2% | 8.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1.64 - 3.29 | 2.14 |
| Upside | 6.3% - 113.6% | 38.7% |