The Discounted Cash Flow (DCF) valuation of UEM Sunrise Bhd (UEMS.KL) is 0.58 MYR. With the latest stock price at 0.74 MYR, the upside of UEM Sunrise Bhd based on DCF is -21.1%.
Based on the latest price of 0.74 MYR and our DCF valuation, UEM Sunrise Bhd (UEMS.KL) is a sell. selling UEMS.KL stocks now will result in a potential gain of 21.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 8.0% | 7.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 0.19 - 1.65 | 0.58 |
| Upside | -74.4% - 124.6% | -21.1% |