What is the intrinsic value of AMEDIA.KL?

As of 2025-06-14, the Intrinsic Value of Asia Media Group Bhd (AMEDIA.KL) is 0.23 MYR. This AMEDIA.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.09 MYR, the upside of Asia Media Group Bhd is 171.00%.

The range of the Intrinsic Value is 0.18 - 0.34 MYR

Is AMEDIA.KL undervalued or overvalued?

Based on its market price of 0.09 MYR and our intrinsic valuation, Asia Media Group Bhd (AMEDIA.KL) is undervalued by 171.00%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.18 - 0.34	0.23	171.0%
DCF (Growth 10y)	0.18 - 0.33	0.23	169.6%
DCF (EBITDA 5y)	0.13 - 0.17	0.14	65.7%
DCF (EBITDA 10y)	0.15 - 0.21	0.17	99.3%
Fair Value	0.16 - 0.16	0.16	85.92%
P/E	0.09 - 0.14	0.10	18.3%
EV/EBITDA	0.08 - 0.12	0.08	-0.1%
EPV	(0.00) - (0.00)	(0.00)	-102.3%
DDM - Stable	0.06 - 0.15	0.11	24.7%
DDM - Multi	0.12 - 0.24	0.16	87.1%