The Discounted Cash Flow (DCF) valuation of Aemulus Holdings Bhd (AEMULUS.KL) is (1.10) MYR. With the latest stock price at 0.28 MYR, the upside of Aemulus Holdings Bhd based on DCF is -494.6%.
Based on the latest price of 0.28 MYR and our DCF valuation, Aemulus Holdings Bhd (AEMULUS.KL) is a sell. selling AEMULUS.KL stocks now will result in a potential gain of 494.6%.
Note: valuation result may not be accurate due to the company's negative cashflows.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 11.4% | 9.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (2.04) - (0.79) | (1.10) |
| Upside | -829.6% - -383.0% | -494.6% |