ICON.KL
Icon Offshore Bhd
Price:  
0.75 
MYR
Volume:  
1,868,300.00
Malaysia | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ICON.KL Intrinsic Value

%
Upside

As of 2024-04-13, the Intrinsic Value of Icon Offshore Bhd (ICON.KL) is 0.57 MYR. This ICON.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.75 MYR, the upside of Icon Offshore Bhd is %.

The range of the Intrinsic Value is 0.34 - 1.31 MYR

0.75 MYR
Stock Price
0.57 MYR
Intrinsic Value
Intrinsic Value Details

ICON.KL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 0.34 - 1.31 0.57 -23.5%
DCF (Growth 10y) 0.47 - 1.64 0.75 -0.3%
DCF (EBITDA 5y) 0.52 - 0.82 0.65 -13.3%
DCF (EBITDA 10y) 0.56 - 0.98 0.73 -2.2%
Fair Value 0.22 - 0.22 0.22 -70.06%
P/E 0.11 - 0.26 0.17 -77.5%
EV/EBITDA 0.46 - 0.73 0.60 -20.1%
EPV 0.15 - 0.35 0.25 -66.7%
DDM - Stable 0.04 - 0.13 0.09 -88.6%
DDM - Multi 0.09 - 0.23 0.13 -82.9%

ICON.KL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 406.23
Beta 0.85
Outstanding shares (mil) 541.64
Enterprise Value (mil) 508.22
Market risk premium 6.85%
Cost of Equity 14.10%
Cost of Debt 6.26%
WACC 9.91%