The Discounted Cash Flow (DCF) valuation of Shangri-La Hotels (Malaysia) Bhd (SHANG.KL) is 1.42 MYR. With the latest stock price at 1.63 MYR, the upside of Shangri-La Hotels (Malaysia) Bhd based on DCF is -12.8%.
Based on the latest price of 1.63 MYR and our DCF valuation, Shangri-La Hotels (Malaysia) Bhd (SHANG.KL) is a sell. selling SHANG.KL stocks now will result in a potential gain of 12.8%.
| Range | Selected | |
| WACC / Discount Rate | 8.9% - 11.4% | 10.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 0.97 - 2.33 | 1.42 |
| Upside | -40.4% - 43.0% | -12.8% |