The Discounted Cash Flow (DCF) valuation of UEM Sunrise Bhd (UEMS.KL) is 0.57 MYR. With the latest stock price at 0.48 MYR, the upside of UEM Sunrise Bhd based on DCF is 19.5%.
Based on the latest price of 0.48 MYR and our DCF valuation, UEM Sunrise Bhd (UEMS.KL) is a buy. buying UEMS.KL stocks now will result in a potential gain of 19.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 6.9% | 6.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 0.11 - 2.74 | 0.57 |
| Upside | -78.0% - 470.1% | 19.5% |