WCT.KL
WCT Holdings Bhd
Price:  
0.71 
MYR
Volume:  
9,732,000
Malaysia | Construction & Engineering

WCT.KL DCF Valuation - Growth Exit 5Y

-22.7 %
Upside

What is the DCF valuation of WCT.KL?

The Discounted Cash Flow (DCF) valuation of WCT Holdings Bhd (WCT.KL) is 0.55 MYR. With the latest stock price at 0.71 MYR, the upside of WCT Holdings Bhd based on DCF is -22.7%.

Is WCT.KL a buy or a sell?

Based on the latest price of 0.71 MYR and our DCF valuation, WCT Holdings Bhd (WCT.KL) is a sell. Selling WCT.KL stocks now will result in a potential gain of 22.7%.

Range Selected
WACC / Discount Rate6.5% - 9.3%7.9%
Long-term Growth Rate 1.0% - 3.0%2.0%
Fair Price(0.16) - 2.200.55
Upside-122.0% - 210.5%-22.7%
0.71 MYR
Stock Price
0.55 MYR
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

WCT.KL DCF Valuation: Revenue & Expenses Forecast

(MYR in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue1,8242,0452,0211,8621,9001,970
% Growth
6%12%-1%-8%2%4%
Cost of goods sold(1,526)(1,711)(1,691)(1,558)(1,590)(1,648)
% of Revenue84%84%84%84%84%84%
Selling, G&A expenses(163)(183)(181)(167)(170)(176)
% of Revenue9%9%9%9%9%9%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses139156155142145151
% of Revenue8%8%8%8%8%8%
Tax expense47(74)(73)(67)(68)(71)
Tax rate17%24%24%24%24%24%
Net profit321234231213217225
% Margin18%11%11%11%11%11%