The Discounted Cash Flow (DCF) valuation of Samaiden Group Bhd (SAMAIDEN.KL) is 1.43 MYR. With the latest stock price at 1.12 MYR, the upside of Samaiden Group Bhd based on DCF is 27.6%.
Based on the latest price of 1.12 MYR and our DCF valuation, Samaiden Group Bhd (SAMAIDEN.KL) is a buy. buying SAMAIDEN.KL stocks now will result in a potential gain of 27.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 11.0% | 9.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 1.01 - 2.63 | 1.43 |
| Upside | -10.3% - 134.8% | 27.6% |