As of 2025-05-21, the Intrinsic Value of Hengyuan Refining Company Bhd (HENGYUAN.KL) is 111.82 MYR. This HENGYUAN.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.77 MYR, the upside of Hengyuan Refining Company Bhd is 6,217.70%.
The range of the Intrinsic Value is 85.68 - 163.02 MYR
Based on its market price of 1.77 MYR and our intrinsic valuation, Hengyuan Refining Company Bhd (HENGYUAN.KL) is undervalued by 6,217.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 85.68 - 163.02 | 111.82 | 6217.7% |
| DCF (Growth 10y) | 140.96 - 251.24 | 178.28 | 9972.5% |
| DCF (EBITDA 5y) | 26.90 - 32.64 | 28.03 | 1483.8% |
| DCF (EBITDA 10y) | 57.71 - 65.92 | 59.51 | 3262.2% |
| Fair Value | -18.25 - -18.25 | -18.25 | -1,131.17% |
| P/E | (6.05) - (6.60) | (8.40) | -574.7% |
| EV/EBITDA | (3.33) - 1.97 | (0.76) | -142.8% |
| EPV | (11.66) - (11.97) | (11.81) | -767.4% |
| DDM - Stable | (11.06) - (35.17) | (23.11) | -1405.7% |
| DDM - Multi | 39.97 - 101.11 | 57.58 | 3152.8% |
| Market Cap (mil) | 531.00 |
| Beta | 0.18 |
| Outstanding shares (mil) | 300.00 |
| Enterprise Value (mil) | 1,293.67 |
| Market risk premium | 6.85% |
| Cost of Equity | 8.80% |
| Cost of Debt | 6.84% |
| WACC | 6.94% |