What is the intrinsic value of INNO.KL?

As of 2025-07-04, the Intrinsic Value of Innoprise Plantations Bhd (INNO.KL) is 2.54 MYR. This INNO.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.77 MYR, the upside of Innoprise Plantations Bhd is 43.70%.

The range of the Intrinsic Value is 2.20 - 3.03 MYR

Is INNO.KL undervalued or overvalued?

Based on its market price of 1.77 MYR and our intrinsic valuation, Innoprise Plantations Bhd (INNO.KL) is undervalued by 43.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2.20 - 3.03	2.54	43.7%
DCF (Growth 10y)	2.59 - 3.52	2.98	68.1%
DCF (EBITDA 5y)	2.05 - 2.36	2.23	26.2%
DCF (EBITDA 10y)	2.47 - 2.94	2.72	53.8%
Fair Value	4.82 - 4.82	4.82	172.09%
P/E	1.76 - 2.70	2.14	20.7%
EV/EBITDA	1.56 - 1.88	1.75	-0.9%
EPV	1.45 - 1.82	1.64	-7.6%
DDM - Stable	1.28 - 2.35	1.82	2.6%
DDM - Multi	2.00 - 2.75	2.31	30.4%