As of 2025-06-29, the Intrinsic Value of Ho Wah Genting Bhd (HWGB.KL) is 1.36 MYR. This HWGB.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.20 MYR, the upside of Ho Wah Genting Bhd is 599.00%.
The range of the Intrinsic Value is 1.01 - 2.09 MYR
Based on its market price of 0.20 MYR and our intrinsic valuation, Ho Wah Genting Bhd (HWGB.KL) is undervalued by 599.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1.01 - 2.09 | 1.36 | 599.0% |
| DCF (Growth 10y) | 1.61 - 3.17 | 2.13 | 991.8% |
| DCF (EBITDA 5y) | 1.12 - 1.59 | 1.40 | 617.2% |
| DCF (EBITDA 10y) | 1.74 - 2.50 | 2.16 | 1008.9% |
| Fair Value | -0.14 - -0.14 | -0.14 | -173.18% |
| P/E | (0.17) - 0.26 | 0.01 | -94.1% |
| EV/EBITDA | 0.07 - 0.20 | 0.15 | -25.6% |
| EPV | 0.14 - 0.20 | 0.17 | -13.3% |
| DDM - Stable | (0.15) - (0.39) | (0.27) | -240.0% |
| DDM - Multi | 0.88 - 1.78 | 1.18 | 504.9% |
| Market Cap (mil) | 40.08 |
| Beta | 1.08 |
| Outstanding shares (mil) | 205.55 |
| Enterprise Value (mil) | 61.81 |
| Market risk premium | 6.85% |
| Cost of Equity | 8.44% |
| Cost of Debt | 7.46% |
| WACC | 7.52% |