What is the intrinsic value of CRG.KL?

As of 2025-05-16, the Intrinsic Value of CRG Incorporated Sdn Bhd (CRG.KL) is 0.29 MYR. This CRG.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.17 MYR, the upside of CRG Incorporated Sdn Bhd is 76.10%.

The range of the Intrinsic Value is 0.23 - 0.40 MYR

Is CRG.KL undervalued or overvalued?

Based on its market price of 0.17 MYR and our intrinsic valuation, CRG Incorporated Sdn Bhd (CRG.KL) is undervalued by 76.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.23 - 0.40	0.29	76.1%
DCF (Growth 10y)	0.26 - 0.43	0.32	93.1%
DCF (EBITDA 5y)	0.22 - 0.26	0.24	44.6%
DCF (EBITDA 10y)	0.26 - 0.31	0.28	71.9%
Fair Value	0.54 - 0.54	0.54	224.94%
P/E	0.13 - 0.27	0.18	11.4%
EV/EBITDA	0.20 - 0.31	0.24	47.1%
EPV	0.15 - 0.18	0.16	-0.4%
DDM - Stable	0.14 - 0.34	0.24	44.8%
DDM - Multi	0.15 - 0.26	0.19	13.4%