What is the intrinsic value of HHGROUP.KL?

As of 2025-08-08, the Intrinsic Value of Heng Huat Resources Group Bhd (HHGROUP.KL) is 0.42 MYR. This HHGROUP.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.27 MYR, the upside of Heng Huat Resources Group Bhd is 54.60%.

The range of the Intrinsic Value is 0.37 - 0.49 MYR

Is HHGROUP.KL undervalued or overvalued?

Based on its market price of 0.27 MYR and our intrinsic valuation, Heng Huat Resources Group Bhd (HHGROUP.KL) is undervalued by 54.60%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.37 - 0.49	0.42	54.6%
DCF (Growth 10y)	0.39 - 0.51	0.44	64.5%
DCF (EBITDA 5y)	0.48 - 0.87	0.67	146.9%
DCF (EBITDA 10y)	0.47 - 0.80	0.63	131.7%
Fair Value	0.87 - 0.87	0.87	223.79%
P/E	0.34 - 0.95	0.63	135.1%
EV/EBITDA	0.27 - 1.19	0.59	116.8%
EPV	0.14 - 0.16	0.15	-44.8%
DDM - Stable	0.17 - 0.30	0.24	-11.6%
DDM - Multi	0.20 - 0.29	0.24	-11.3%