The Discounted Cash Flow (DCF) valuation of Yinson Holdings Bhd (YINSON.KL) is 2.56 MYR. With the latest stock price at 2.05 MYR, the upside of Yinson Holdings Bhd based on DCF is 24.6%.
Based on the latest price of 2.05 MYR and our DCF valuation, Yinson Holdings Bhd (YINSON.KL) is a buy. buying YINSON.KL stocks now will result in a potential gain of 24.6%.
| Range | Selected | |
| WACC / Discount Rate | 8.0% - 9.4% | 8.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1.25 - 4.94 | 2.56 |
| Upside | -39.0% - 140.8% | 24.6% |