As of 2025-06-28, the Intrinsic Value of Kkb Engineering Berhad (KKB.KL) is 1.73 MYR. This KKB.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.31 MYR, the upside of Kkb Engineering Berhad is 31.80%.
The range of the Intrinsic Value is 1.42 - 2.24 MYR
Based on its market price of 1.31 MYR and our intrinsic valuation, Kkb Engineering Berhad (KKB.KL) is undervalued by 31.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1.42 - 2.24 | 1.73 | 31.8% |
| DCF (Growth 10y) | 1.40 - 2.11 | 1.67 | 27.3% |
| DCF (EBITDA 5y) | 1.21 - 1.64 | 1.43 | 8.8% |
| DCF (EBITDA 10y) | 1.37 - 1.87 | 1.60 | 22.5% |
| Fair Value | 0.80 - 0.80 | 0.80 | -38.57% |
| P/E | 0.72 - 1.08 | 0.89 | -32.4% |
| EV/EBITDA | 0.92 - 2.21 | 1.44 | 9.9% |
| EPV | 1.55 - 2.14 | 1.85 | 41.0% |
| DDM - Stable | 0.52 - 1.11 | 0.81 | -38.0% |
| DDM - Multi | 1.07 - 1.86 | 1.36 | 4.1% |
| Market Cap (mil) | 378.24 |
| Beta | 1.26 |
| Outstanding shares (mil) | 288.73 |
| Enterprise Value (mil) | 344.75 |
| Market risk premium | 6.85% |
| Cost of Equity | 8.89% |
| Cost of Debt | 864.37% |
| WACC | 8.96% |