What is the intrinsic value of DSONIC.KL?

As of 2025-06-17, the Intrinsic Value of Datasonic Group Bhd (DSONIC.KL) is 0.36 MYR. This DSONIC.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.26 MYR, the upside of Datasonic Group Bhd is 39.80%.

The range of the Intrinsic Value is 0.28 - 0.51 MYR

Is DSONIC.KL undervalued or overvalued?

Based on its market price of 0.26 MYR and our intrinsic valuation, Datasonic Group Bhd (DSONIC.KL) is undervalued by 39.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.28 - 0.51	0.36	39.8%
DCF (Growth 10y)	0.32 - 0.57	0.41	59.4%
DCF (EBITDA 5y)	0.28 - 0.42	0.31	20.1%
DCF (EBITDA 10y)	0.32 - 0.48	0.36	42.4%
Fair Value	0.81 - 0.81	0.81	216.75%
P/E	0.55 - 0.66	0.60	136.3%
EV/EBITDA	0.28 - 0.56	0.41	60.3%
EPV	0.20 - 0.28	0.24	-7.5%
DDM - Stable	0.20 - 0.49	0.35	35.7%
DDM - Multi	0.26 - 0.47	0.34	31.4%