What is the intrinsic value of FPI.KL?

As of 2025-06-09, the Intrinsic Value of Formosa Prosonic Industries Bhd (FPI.KL) is 3.32 MYR. This FPI.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.73 MYR, the upside of Formosa Prosonic Industries Bhd is 91.90%.

The range of the Intrinsic Value is 2.97 - 3.83 MYR

Is FPI.KL undervalued or overvalued?

Based on its market price of 1.73 MYR and our intrinsic valuation, Formosa Prosonic Industries Bhd (FPI.KL) is undervalued by 91.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2.97 - 3.83	3.32	91.9%
DCF (Growth 10y)	3.14 - 4.00	3.50	102.1%
DCF (EBITDA 5y)	2.33 - 3.07	2.68	54.7%
DCF (EBITDA 10y)	2.75 - 3.47	3.07	77.7%
Fair Value	4.52 - 4.52	4.52	161.25%
P/E	2.20 - 3.85	2.94	69.9%
EV/EBITDA	1.66 - 2.43	1.97	13.9%
EPV	3.06 - 3.71	3.38	95.6%
DDM - Stable	1.40 - 2.59	1.99	15.1%
DDM - Multi	2.06 - 2.83	2.37	37.2%