As of 2025-05-13, the Intrinsic Value of Hibiscus Petroleum Bhd (HIBISCS.KL) is 5.62 MYR. This HIBISCS.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.51 MYR, the upside of Hibiscus Petroleum Bhd is 271.9%.

The range of the Intrinsic Value is 4.53 - 7.37 MYR.

Is HIBISCS.KL undervalued or overvalued?

Based on its market price of 1.51 MYR and our intrinsic valuation, Hibiscus Petroleum Bhd (HIBISCS.KL) is undervalued by 271.9%.

1.51 MYR

Stock Price

5.62 MYR

Intrinsic Value

Intrinsic Value Details

HIBISCS.KL Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	4.53 - 7.37	5.62	271.9%
DCF (Growth Exit 10Y)	4.41 - 6.87	5.36	255.0%
DCF (EBITDA Exit 5Y)	6.6 - 8.63	7.49	396.3%
DCF (EBITDA Exit 10Y)	5.99 - 8.36	7.02	364.7%
Peter Lynch Fair Value	12.02 - 12.02	12.02	695.83%
P/E Multiples	2.16 - 6.69	3.65	141.5%
EV/EBITDA Multiples	6.39 - 9.1	8.46	460.0%
Dividend Discount Model - Stable	2.01 - 4.15	3.08	104.1%
Dividend Discount Model - Multi Stages	2.21 - 3.68	2.77	83.4%

HIBISCS.KL Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Cohen Development Gas & Oil Ltd	7,603.51 - 29,418.05	11,823.04	-33.4%
AAG Energy Holdings Ltd	3.83 - 5.99	4.63	153.1%
Senex Energy Ltd	2.44 - 6.46	3.91	-15.1%
Alon Gas Energy Development Ltd	1,287.08 - 2,691.52	1,760.20	-49.0%
Hindustan Oil Exploration Company Ltd	22.6 - 53.27	33.41	-81.6%
Horizon Oil Ltd	0.32 - 0.52	0.40	114.6%
Rh Petrogas Ltd	0.47 - 0.72	0.56	298.3%
New Zealand Oil and Gas Ltd	0.77 - 1.41	0.98	157.2%
Delek Royalties 2012 Ltd	1,466.43 - 3,422.97	2,169.37	207.3%
Byron Energy Ltd	0.05 - 0.17	0.07	38.8%

HIBISCS.KL Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	1,160
Beta	0.55
Outstanding shares (mil)	768
Enterprise Value (mil)	1,475

Market risk premium	7.35%
Cost of Equity	14.05%
Cost of Debt	4.25%
WACC	9.6%