As of 2025-07-03, the Intrinsic Value of Dutch Lady Milk Industries Bhd (DLADY.KL) is 27.07 MYR. This DLADY.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.74 MYR, the upside of Dutch Lady Milk Industries Bhd is -9.00%.
The range of the Intrinsic Value is 19.52 - 45.96 MYR
Based on its market price of 29.74 MYR and our intrinsic valuation, Dutch Lady Milk Industries Bhd (DLADY.KL) is overvalued by 9.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.52 - 45.96 | 27.07 | -9.0% |
| DCF (Growth 10y) | 20.09 - 43.51 | 26.86 | -9.7% |
| DCF (EBITDA 5y) | 22.94 - 32.76 | 26.19 | -11.9% |
| DCF (EBITDA 10y) | 22.91 - 33.84 | 26.78 | -9.9% |
| Fair Value | 37.12 - 37.12 | 37.12 | 24.81% |
| P/E | 16.56 - 23.55 | 19.97 | -32.9% |
| EV/EBITDA | 11.05 - 23.53 | 17.60 | -40.8% |
| EPV | 5.07 - 7.23 | 6.15 | -79.3% |
| DDM - Stable | 12.31 - 39.22 | 25.76 | -13.4% |
| DDM - Multi | 14.28 - 36.31 | 20.61 | -30.7% |
| Market Cap (mil) | 1,903.36 |
| Beta | 0.43 |
| Outstanding shares (mil) | 64.00 |
| Enterprise Value (mil) | 1,947.19 |
| Market risk premium | 6.85% |
| Cost of Equity | 9.43% |
| Cost of Debt | 5.00% |
| WACC | 9.21% |