What is the intrinsic value of HSPLANT.KL?

As of 2025-07-16, the Intrinsic Value of Hap Seng Plantations Holdings Bhd (HSPLANT.KL) is 3.39 MYR. This HSPLANT.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.87 MYR, the upside of Hap Seng Plantations Holdings Bhd is 81.30%.

The range of the Intrinsic Value is 3.04 - 3.89 MYR

Is HSPLANT.KL undervalued or overvalued?

Based on its market price of 1.87 MYR and our intrinsic valuation, Hap Seng Plantations Holdings Bhd (HSPLANT.KL) is undervalued by 81.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	3.04 - 3.89	3.39	81.3%
DCF (Growth 10y)	3.31 - 4.21	3.68	97.0%
DCF (EBITDA 5y)	2.86 - 3.27	3.11	66.1%
DCF (EBITDA 10y)	3.19 - 3.73	3.48	86.1%
Fair Value	5.96 - 5.96	5.96	218.51%
P/E	2.19 - 2.50	2.33	24.7%
EV/EBITDA	2.05 - 3.26	2.73	46.2%
EPV	2.17 - 2.57	2.37	26.5%
DDM - Stable	1.41 - 2.58	2.00	6.9%
DDM - Multi	1.86 - 2.60	2.16	15.8%