The Discounted Cash Flow (DCF) valuation of White Horse Bhd (WTHORSE.KL) is 1.19 MYR. With the latest stock price at 0.82 MYR, the upside of White Horse Bhd based on DCF is 46.1%.
Based on the latest price of 0.82 MYR and our DCF valuation, White Horse Bhd (WTHORSE.KL) is a buy. buying WTHORSE.KL stocks now will result in a potential gain of 46.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.4% | 7.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 0.82 - 2.23 | 1.19 |
| Upside | 0.7% - 173.0% | 46.1% |