The Discounted Cash Flow (DCF) valuation of Vortex Consolidated Bhd (VC.KL) is 0.11 MYR. With the latest stock price at 0.15 MYR, the upside of Vortex Consolidated Bhd based on DCF is -27.3%.
Based on the latest price of 0.15 MYR and our DCF valuation, Vortex Consolidated Bhd (VC.KL) is a sell. selling VC.KL stocks now will result in a potential gain of 27.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 23.2% | 15.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 0.07 - 0.45 | 0.11 |
| Upside | -55.3% - 199.5% | -27.3% |