What is the intrinsic value of COCOLND.KL?

As of 2025-07-04, the Intrinsic Value of Cocoaland Holdings Bhd (COCOLND.KL) is 1.15 MYR. This COCOLND.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.49 MYR, the upside of Cocoaland Holdings Bhd is -22.50%.

The range of the Intrinsic Value is 0.90 - 1.78 MYR

Is COCOLND.KL undervalued or overvalued?

Based on its market price of 1.49 MYR and our intrinsic valuation, Cocoaland Holdings Bhd (COCOLND.KL) is overvalued by 22.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.90 - 1.78	1.15	-22.5%
DCF (Growth 10y)	0.95 - 1.78	1.19	-19.9%
DCF (EBITDA 5y)	0.78 - 0.93	0.88	-41.1%
DCF (EBITDA 10y)	0.87 - 1.08	0.99	-33.6%
Fair Value	0.31 - 0.31	0.31	-79.03%
P/E	0.54 - 0.89	0.71	-52.6%
EV/EBITDA	0.62 - 0.80	0.76	-49.0%
EPV	0.63 - 0.80	0.72	-51.9%
DDM - Stable	0.49 - 1.55	1.02	-31.3%
DDM - Multi	0.51 - 1.28	0.74	-50.6%