As of 2025-08-14, the Intrinsic Value of AEON Credit Service (M) Bhd (AEONCR.KL) is 12.41 MYR. This AEONCR.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.07 MYR, the upside of AEON Credit Service (M) Bhd is 144.80%.
The range of the Intrinsic Value is 3.24 - 33.38 MYR
Based on its market price of 5.07 MYR and our intrinsic valuation, AEON Credit Service (M) Bhd (AEONCR.KL) is undervalued by 144.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3.24 - 33.38 | 12.41 | 144.8% |
| DCF (Growth 10y) | 9.18 - 46.90 | 20.68 | 307.9% |
| DCF (EBITDA 5y) | 2.58 - 14.00 | 8.39 | 65.5% |
| DCF (EBITDA 10y) | 8.58 - 25.89 | 16.69 | 229.2% |
| Fair Value | 5.29 - 5.29 | 5.29 | 4.35% |
| P/E | 5.73 - 8.99 | 7.47 | 47.3% |
| EV/EBITDA | (2.21) - 5.72 | 3.28 | -35.3% |
| EPV | 7.12 - 29.80 | 18.46 | 264.1% |
| DDM - Stable | 2.23 - 6.30 | 4.27 | -15.8% |
| DDM - Multi | 2.46 - 6.48 | 3.68 | -27.4% |
| Market Cap (mil) | 2,588.84 |
| Beta | 0.37 |
| Outstanding shares (mil) | 510.62 |
| Enterprise Value (mil) | 13,505.04 |
| Market risk premium | 6.85% |
| Cost of Equity | 15.77% |
| Cost of Debt | 5.91% |
| WACC | 6.52% |