What is the intrinsic value of HOMERIZ.KL?

As of 2025-07-06, the Intrinsic Value of Homeritz Corporation Bhd (HOMERIZ.KL) is 1.09 MYR. This HOMERIZ.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.53 MYR, the upside of Homeritz Corporation Bhd is 105.80%.

The range of the Intrinsic Value is 0.94 - 1.34 MYR

Is HOMERIZ.KL undervalued or overvalued?

Based on its market price of 0.53 MYR and our intrinsic valuation, Homeritz Corporation Bhd (HOMERIZ.KL) is undervalued by 105.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.94 - 1.34	1.09	105.8%
DCF (Growth 10y)	1.06 - 1.52	1.23	131.9%
DCF (EBITDA 5y)	0.96 - 1.15	1.03	95.2%
DCF (EBITDA 10y)	1.09 - 1.39	1.21	128.8%
Fair Value	1.12 - 1.12	1.12	112.17%
P/E	0.82 - 1.15	0.97	82.9%
EV/EBITDA	0.87 - 1.17	0.97	83.1%
EPV	1.38 - 1.88	1.63	207.5%
DDM - Stable	0.46 - 1.02	0.74	39.4%
DDM - Multi	0.77 - 1.28	0.96	81.1%