As of 2025-07-09, the Intrinsic Value of BLD Plantation Bhd (BLDPLNT.KL) is 14.25 MYR. This BLDPLNT.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.76 MYR, the upside of BLD Plantation Bhd is 32.50%.
The range of the Intrinsic Value is 10.96 - 21.29 MYR
Based on its market price of 10.76 MYR and our intrinsic valuation, BLD Plantation Bhd (BLDPLNT.KL) is undervalued by 32.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.96 - 21.29 | 14.25 | 32.5% |
| DCF (Growth 10y) | 11.37 - 20.54 | 14.33 | 33.1% |
| DCF (EBITDA 5y) | 9.48 - 11.09 | 10.37 | -3.6% |
| DCF (EBITDA 10y) | 10.45 - 12.63 | 11.57 | 7.5% |
| Fair Value | 16.84 - 16.84 | 16.84 | 56.51% |
| P/E | 6.10 - 9.70 | 7.85 | -27.0% |
| EV/EBITDA | 9.08 - 10.78 | 10.04 | -6.7% |
| EPV | 7.46 - 9.56 | 8.51 | -20.9% |
| DDM - Stable | 5.02 - 12.87 | 8.94 | -16.9% |
| DDM - Multi | 5.82 - 11.84 | 7.83 | -27.2% |
| Market Cap (mil) | 1,006.06 |
| Beta | -0.11 |
| Outstanding shares (mil) | 93.50 |
| Enterprise Value (mil) | 913.19 |
| Market risk premium | 6.85% |
| Cost of Equity | 9.06% |
| Cost of Debt | 4.25% |
| WACC | 7.72% |