The Discounted Cash Flow (DCF) valuation of Maxis Bhd (MAXIS.KL) is 2.35 MYR. With the latest stock price at 3.67 MYR, the upside of Maxis Bhd based on DCF is -36.0%.
Based on the latest price of 3.67 MYR and our DCF valuation, Maxis Bhd (MAXIS.KL) is a sell. selling MAXIS.KL stocks now will result in a potential gain of 36.0%.
| Range | Selected | |
| WACC / Discount Rate | 8.1% - 10.9% | 9.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1.59 - 3.82 | 2.35 |
| Upside | -56.6% - 4.1% | -36.0% |