As of 2025-09-04, the Intrinsic Value of Dagang NeXchange Bhd (DNEX.KL) is 0.59 MYR. This DNEX.KL valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 0.25 MYR, the upside of Dagang NeXchange Bhd is 140.60%.
The range of the Intrinsic Value is 0.40 - 1.06 MYR
Based on its market price of 0.25 MYR and our intrinsic valuation, Dagang NeXchange Bhd (DNEX.KL) is undervalued by 140.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.18) - (0.09) | (0.12) | -148.9% |
| DCF (Growth 10y) | 0.40 - 1.06 | 0.59 | 140.6% |
| DCF (EBITDA 5y) | 0.80 - 1.71 | 1.23 | 403.9% |
| DCF (EBITDA 10y) | 1.22 - 2.70 | 1.90 | 677.2% |
| Fair Value | -1.03 - -1.03 | -1.03 | -522.40% |
| P/E | (0.72) - (0.82) | (0.77) | -415.5% |
| EV/EBITDA | 0.01 - 1.12 | 0.53 | 118.2% |
| EPV | (0.03) - (0.05) | (0.04) | -116.7% |
| DDM - Stable | (0.39) - (1.12) | (0.75) | -407.6% |
| DDM - Multi | 0.38 - 0.86 | 0.53 | 116.9% |
| Market Cap (mil) | 851.43 |
| Beta | 1.04 |
| Outstanding shares (mil) | 3,475.23 |
| Enterprise Value (mil) | 747.87 |
| Market risk premium | 6.85% |
| Cost of Equity | 9.39% |
| Cost of Debt | 5.00% |
| WACC | 8.63% |