The Discounted Cash Flow (DCF) valuation of Master-Pack Group Bhd (MASTER.KL) is 5.65 MYR. With the latest stock price at 3.26 MYR, the upside of Master-Pack Group Bhd based on DCF is 73.2%.
Based on the latest price of 3.26 MYR and our DCF valuation, Master-Pack Group Bhd (MASTER.KL) is a buy. buying MASTER.KL stocks now will result in a potential gain of 73.2%.
| Range | Selected | |
| WACC / Discount Rate | 9.4% - 11.7% | 10.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 5.16 - 6.33 | 5.65 |
| Upside | 58.2% - 94.1% | 73.2% |