As of 2025-07-03, the Intrinsic Value of ICT Zone Asia Bhd (ICTZONE.KL) is 0.17 MYR. This ICTZONE.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.17 MYR, the upside of ICT Zone Asia Bhd is -0.7%.

The range of the Intrinsic Value is 0.08 - 0.42 MYR.

Is ICTZONE.KL undervalued or overvalued?

Based on its market price of 0.17 MYR and our intrinsic valuation, ICT Zone Asia Bhd (ICTZONE.KL) is overvalued by 0.7%.

0.17 MYR

Stock Price

0.17 MYR

Intrinsic Value

Intrinsic Value Details

ICTZONE.KL Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	0.08 - 0.42	0.17	-0.7%
DCF (Growth Exit 10Y)	0.1 - 0.45	0.20	14.9%
Peter Lynch Fair Value	0.33 - 0.33	0.33	89.66%
P/E Multiples	0.17 - 0.28	0.22	25.4%
EV/EBITDA Multiples	0.83 - 2.62	1.19	578.3%
Dividend Discount Model - Stable	0.09 - 0.3	0.19	11.0%
Dividend Discount Model - Multi Stages	0.12 - 0.32	0.17	-0.8%

ICTZONE.KL Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Dusit Thani Freehold and Leasehold Real Estate Investment Trust	9.28 - 16.18	11.90	149.9%
Powerwell Holdings Bhd	0.57 - 0.95	0.70	31.9%
Mykris International Bhd	0.2 - 0.37	0.26	-37.2%
Jishan Bhd	0.37 - 1.27	0.63	5.8%
Swadeshi Polytex Ltd	26.83 - 32.41	28.88	-58.3%
Viet Nam Rubber Industrial Zone and Urban Development JSC	25,498.5 - 55,016.8	34,160.22	31.9%
Quality Hospitality Leasehold Property Fund	3.3 - 5.42	4.08	20.1%
Thai Industrial Fund 1	7.86 - 12.64	9.64	40.8%
Spring Art Holdings Bhd	0.1 - 0.18	0.12	-32.3%
Art Nirman Ltd	10.96 - 19.49	13.81	-76.2%

ICTZONE.KL Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	116
Beta	-2.43
Outstanding shares (mil)	662
Enterprise Value (mil)	215

Market risk premium	7.35%
Cost of Equity	9.15%
Cost of Debt	6.2%
WACC	6.8%