The Discounted Cash Flow (DCF) valuation of K-Star Sports Ltd (KSTAR.KL) is 0.05 CNY. With the latest stock price at 0.10 CNY, the upside of K-Star Sports Ltd based on DCF is -49.9%.
Based on the latest price of 0.10 CNY and our DCF valuation, K-Star Sports Ltd (KSTAR.KL) is a sell. selling KSTAR.KL stocks now will result in a potential gain of 49.9%.
| Range | Selected | |
| WACC / Discount Rate | 8.9% - 11.5% | 10.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 0.03 - 0.07 | 0.05 |
| Upside | -64.5% - -22.1% | -49.9% |