What is the intrinsic value of MAGNI.KL?

As of 2025-06-06, the Intrinsic Value of Magni-Tech Industries Bhd (MAGNI.KL) is 3.88 MYR. This MAGNI.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.05 MYR, the upside of Magni-Tech Industries Bhd is 89.50%.

The range of the Intrinsic Value is 3.48 - 4.46 MYR

Is MAGNI.KL undervalued or overvalued?

Based on its market price of 2.05 MYR and our intrinsic valuation, Magni-Tech Industries Bhd (MAGNI.KL) is undervalued by 89.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	3.48 - 4.46	3.88	89.5%
DCF (Growth 10y)	3.85 - 4.89	4.28	109.0%
DCF (EBITDA 5y)	3.02 - 4.13	3.16	54.1%
DCF (EBITDA 10y)	3.63 - 4.89	3.85	88.0%
Fair Value	2.26 - 2.26	2.26	10.35%
P/E	2.25 - 3.27	2.69	31.3%
EV/EBITDA	2.62 - 4.06	2.96	44.6%
EPV	2.97 - 3.45	3.21	56.7%
DDM - Stable	1.50 - 2.79	2.14	4.6%
DDM - Multi	2.23 - 3.06	2.57	25.3%