As of 2025-10-23, the Intrinsic Value of CCK Consolidated Holdings Bhd (CCK.KL) is 1.70 MYR. This CCK.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.17 MYR, the upside of CCK Consolidated Holdings Bhd is 45.00%.
The range of the Intrinsic Value is 1.45 - 2.07 MYR
Based on its market price of 1.17 MYR and our intrinsic valuation, CCK Consolidated Holdings Bhd (CCK.KL) is undervalued by 45.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1.45 - 2.07 | 1.70 | 45.0% |
| DCF (Growth 10y) | 1.56 - 2.19 | 1.81 | 55.0% |
| DCF (EBITDA 5y) | 0.96 - 1.28 | 1.09 | -6.4% |
| DCF (EBITDA 10y) | 1.24 - 1.59 | 1.39 | 18.6% |
| Fair Value | 2.60 - 2.60 | 2.60 | 122.49% |
| P/E | 0.51 - 0.68 | 0.57 | -51.1% |
| EV/EBITDA | 0.52 - 0.85 | 0.71 | -39.2% |
| EPV | 1.70 - 2.18 | 1.94 | 66.0% |
| DDM - Stable | 0.66 - 1.28 | 0.97 | -17.4% |
| DDM - Multi | 1.20 - 1.75 | 1.42 | 21.4% |
| Market Cap (mil) | 737.94 |
| Beta | 0.58 |
| Outstanding shares (mil) | 630.72 |
| Enterprise Value (mil) | 666.17 |
| Market risk premium | 6.85% |
| Cost of Equity | 10.22% |
| Cost of Debt | 4.25% |
| WACC | 9.61% |