The Discounted Cash Flow (DCF) valuation of Yi Lai Bhd (YILAI.KL) is 0.71 MYR. With the latest stock price at 0.62 MYR, the upside of Yi Lai Bhd based on DCF is 15.2%.
Based on the latest price of 0.62 MYR and our DCF valuation, Yi Lai Bhd (YILAI.KL) is a buy. buying YILAI.KL stocks now will result in a potential gain of 15.2%.
| Range | Selected | |
| WACC / Discount Rate | 8.9% - 11.8% | 10.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.65 - 0.82 | 0.71 |
| Upside | 5.6% - 32.5% | 15.2% |