The Discounted Cash Flow (DCF) valuation of Warisan TC Holdings Bhd (WARISAN.KL) is 1.33 MYR. With the latest stock price at 1.20 MYR, the upside of Warisan TC Holdings Bhd based on DCF is 10.5%.
Based on the latest price of 1.20 MYR and our DCF valuation, Warisan TC Holdings Bhd (WARISAN.KL) is a buy. buying WARISAN.KL stocks now will result in a potential gain of 10.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 8.0% | 6.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | (0.46) - 10.91 | 1.33 |
| Upside | -138.5% - 808.8% | 10.5% |