What is the intrinsic value of CMSB.KL?

As of 2025-05-13, the Intrinsic Value of Cahya Mata Sarawak Bhd (CMSB.KL) is 0.97 MYR. This CMSB.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.08 MYR, the upside of Cahya Mata Sarawak Bhd is -10.30%.

The range of the Intrinsic Value is 0.79 - 1.42 MYR

Is CMSB.KL undervalued or overvalued?

Based on its market price of 1.08 MYR and our intrinsic valuation, Cahya Mata Sarawak Bhd (CMSB.KL) is overvalued by 10.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.79 - 1.42	0.97	-10.3%
DCF (Growth 10y)	1.79 - 4.16	2.47	128.4%
DCF (EBITDA 5y)	2.06 - 2.56	2.31	113.5%
DCF (EBITDA 10y)	2.46 - 3.48	2.92	170.6%
Fair Value	0.60 - 0.60	0.60	-44.78%
P/E	1.21 - 1.96	1.56	44.5%
EV/EBITDA	1.04 - 2.17	1.40	29.4%
EPV	0.87 - 1.16	1.01	-6.1%
DDM - Stable	0.70 - 2.20	1.45	34.5%
DDM - Multi	1.97 - 5.06	2.87	165.3%