HIBISCS.KL
Hibiscus Petroleum Bhd
Price:  
1.44 
MYR
Volume:  
1,718,300.00
Malaysia | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HIBISCS.KL Intrinsic Value

293.00 %
Upside

What is the intrinsic value of HIBISCS.KL?

As of 2025-06-04, the Intrinsic Value of Hibiscus Petroleum Bhd (HIBISCS.KL) is 5.66 MYR. This HIBISCS.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.44 MYR, the upside of Hibiscus Petroleum Bhd is 293.00%.

The range of the Intrinsic Value is 4.65 - 7.22 MYR

Is HIBISCS.KL undervalued or overvalued?

Based on its market price of 1.44 MYR and our intrinsic valuation, Hibiscus Petroleum Bhd (HIBISCS.KL) is undervalued by 293.00%.

1.44 MYR
Stock Price
5.66 MYR
Intrinsic Value
Intrinsic Value Details

HIBISCS.KL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 4.65 - 7.22 5.66 293.0%
DCF (Growth 10y) 4.53 - 6.74 5.40 275.1%
DCF (EBITDA 5y) 6.67 - 8.38 7.35 410.6%
DCF (EBITDA 10y) 6.10 - 8.12 6.94 381.8%
Fair Value 12.02 - 12.02 12.02 734.51%
P/E 2.18 - 6.32 3.56 147.3%
EV/EBITDA 6.28 - 9.09 8.34 479.2%
EPV 8.55 - 11.77 10.16 605.6%
DDM - Stable 2.02 - 3.98 3.00 108.5%
DDM - Multi 2.22 - 3.51 2.73 89.5%

HIBISCS.KL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,106.50
Beta 0.58
Outstanding shares (mil) 768.40
Enterprise Value (mil) 1,421.28
Market risk premium 6.85%
Cost of Equity 14.25%
Cost of Debt 4.25%
WACC 9.50%