AJI.KL
Ajinomoto Malaysia Bhd
Price:  
12.84 
MYR
Volume:  
13,300.00
Malaysia | Food Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AJI.KL Intrinsic Value

-46.90 %
Upside

What is the intrinsic value of AJI.KL?

As of 2025-07-03, the Intrinsic Value of Ajinomoto Malaysia Bhd (AJI.KL) is 6.82 MYR. This AJI.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.84 MYR, the upside of Ajinomoto Malaysia Bhd is -46.90%.

The range of the Intrinsic Value is 5.62 - 9.25 MYR

Is AJI.KL undervalued or overvalued?

Based on its market price of 12.84 MYR and our intrinsic valuation, Ajinomoto Malaysia Bhd (AJI.KL) is overvalued by 46.90%.

12.84 MYR
Stock Price
6.82 MYR
Intrinsic Value
Intrinsic Value Details

AJI.KL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 5.62 - 9.25 6.82 -46.9%
DCF (Growth 10y) 8.50 - 14.78 10.59 -17.5%
DCF (EBITDA 5y) 11.47 - 15.31 13.55 5.6%
DCF (EBITDA 10y) 12.03 - 16.91 14.49 12.9%
Fair Value 20.42 - 20.42 20.42 59.04%
P/E 8.83 - 12.24 10.52 -18.0%
EV/EBITDA 6.51 - 12.40 9.18 -28.5%
EPV 21.27 - 27.35 24.31 89.3%
DDM - Stable 6.32 - 16.40 11.36 -11.5%
DDM - Multi 15.77 - 24.70 18.78 46.2%

AJI.KL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 780.67
Beta 0.73
Outstanding shares (mil) 60.80
Enterprise Value (mil) 710.30
Market risk premium 6.85%
Cost of Equity 9.77%
Cost of Debt 4.25%
WACC 9.74%