The Discounted Cash Flow (DCF) valuation of Sws Capital Bhd (SWSCAP.KL) is 0.22 MYR. With the latest stock price at 0.15 MYR, the upside of Sws Capital Bhd based on DCF is 49.4%.
Based on the latest price of 0.15 MYR and our DCF valuation, Sws Capital Bhd (SWSCAP.KL) is a buy. buying SWSCAP.KL stocks now will result in a potential gain of 49.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 9.2% | 7.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.15 - 0.37 | 0.22 |
| Upside | 4.0% - 157.9% | 49.4% |