As of 2025-07-04, the Intrinsic Value of JHM Consolidation Bhd (JHM.KL) is 0.80 MYR. This JHM.KL valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 0.31 MYR, the upside of JHM Consolidation Bhd is 156.90%.
The range of the Intrinsic Value is 0.38 - 3.05 MYR
Based on its market price of 0.31 MYR and our intrinsic valuation, JHM Consolidation Bhd (JHM.KL) is undervalued by 156.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1.72) - (0.41) | (0.62) | -299.2% |
| DCF (Growth 10y) | 0.38 - 3.05 | 0.80 | 156.9% |
| DCF (EBITDA 5y) | 0.32 - 0.47 | 0.41 | 31.0% |
| DCF (EBITDA 10y) | 0.69 - 1.10 | 0.90 | 190.9% |
| Fair Value | -0.16 - -0.16 | -0.16 | -152.97% |
| P/E | (0.55) - (0.44) | (0.52) | -267.9% |
| EV/EBITDA | (0.27) - 0.04 | (0.13) | -142.3% |
| EPV | (0.04) - (0.06) | (0.05) | -116.8% |
| DDM - Stable | (0.27) - (1.19) | (0.73) | -335.8% |
| DDM - Multi | 0.32 - 1.15 | 0.51 | 63.0% |
| Market Cap (mil) | 187.86 |
| Beta | 1.54 |
| Outstanding shares (mil) | 606.00 |
| Enterprise Value (mil) | 194.64 |
| Market risk premium | 6.85% |
| Cost of Equity | 9.48% |
| Cost of Debt | 5.77% |
| WACC | 7.83% |