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