The Discounted Cash Flow (DCF) valuation of Karyon Industries Bhd (KARYON.KL) is 0.20 MYR. With the latest stock price at 0.15 MYR, the upside of Karyon Industries Bhd based on DCF is 35.7%.
Based on the latest price of 0.15 MYR and our DCF valuation, Karyon Industries Bhd (KARYON.KL) is a buy. buying KARYON.KL stocks now will result in a potential gain of 35.7%.
| Range | Selected | |
| WACC / Discount Rate | 9.2% - 11.3% | 10.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.18 - 0.25 | 0.20 |
| Upside | 18.2% - 64.7% | 35.7% |