What is the intrinsic value of GADANG.KL?

As of 2025-07-06, the Intrinsic Value of Gadang Holdings Bhd (GADANG.KL) is 0.39 MYR. This GADANG.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 Gadang Holdings Bhd is 48.40%.

The range of the Intrinsic Value is 0.21 - 0.85 MYR

Is GADANG.KL undervalued or overvalued?

Based on its market price of 0.26 MYR and our intrinsic valuation, Gadang Holdings Bhd (GADANG.KL) is undervalued by 48.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.21 - 0.85	0.39	48.4%
DCF (Growth 10y)	0.20 - 0.72	0.35	33.5%
DCF (EBITDA 5y)	0.27 - 0.49	0.37	42.3%
DCF (EBITDA 10y)	0.29 - 0.54	0.40	53.8%
Fair Value	0.28 - 0.28	0.28	7.33%
P/E	0.13 - 0.23	0.17	-34.9%
EV/EBITDA	0.17 - 0.35	0.25	-3.5%
EPV	0.18 - 0.31	0.24	-6.7%
DDM - Stable	0.09 - 0.20	0.14	-44.8%
DDM - Multi	0.25 - 0.43	0.32	21.9%