As of 2025-05-25, the Intrinsic Value of Econpile Holdings Bhd (ECONBHD.KL) is 0.49 MYR. This ECONBHD.KL valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 0.30 MYR, the upside of Econpile Holdings Bhd is 64.60%.
The range of the Intrinsic Value is 0.20 - 2.58 MYR
Based on its market price of 0.30 MYR and our intrinsic valuation, Econpile Holdings Bhd (ECONBHD.KL) is undervalued by 64.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.44) - (0.14) | (0.18) | -160.5% |
| DCF (Growth 10y) | 0.20 - 2.58 | 0.49 | 64.6% |
| DCF (EBITDA 5y) | 0.20 - 0.41 | 0.27 | -10.1% |
| DCF (EBITDA 10y) | 0.35 - 0.84 | 0.52 | 72.1% |
| Fair Value | -0.04 - -0.04 | -0.04 | -113.56% |
| P/E | (0.08) - 0.01 | (0.04) | -114.6% |
| EV/EBITDA | (0.00) - 0.01 | 0.00 | -98.6% |
| EPV | (0.06) - (0.07) | (0.07) | -121.8% |
| DDM - Stable | (0.07) - (0.31) | (0.19) | -163.8% |
| DDM - Multi | 0.40 - 1.34 | 0.62 | 107.5% |
| Market Cap (mil) | 425.25 |
| Beta | 2.07 |
| Outstanding shares (mil) | 1,417.50 |
| Enterprise Value (mil) | 488.85 |
| Market risk premium | 6.85% |
| Cost of Equity | 9.04% |
| Cost of Debt | 14.09% |
| WACC | 9.31% |