The Discounted Cash Flow (DCF) valuation of Maxis Bhd (MAXIS.KL) is 2.01 MYR. With the latest stock price at 3.63 MYR, the upside of Maxis Bhd based on DCF is -44.6%.
Based on the latest price of 3.63 MYR and our DCF valuation, Maxis Bhd (MAXIS.KL) is a sell. selling MAXIS.KL stocks now will result in a potential gain of 44.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 10.1% | 8.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1.34 - 3.31 | 2.01 |
| Upside | -63.1% - -8.8% | -44.6% |