What is the intrinsic value of MALAKOF.KL?

As of 2025-05-17, the Intrinsic Value of Malakoff Corporation Bhd (MALAKOF.KL) is 0.45 MYR. This MALAKOF.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.84 MYR, the upside of Malakoff Corporation Bhd is -46.50%.

The range of the Intrinsic Value is (0.01) - 1.56 MYR

Is MALAKOF.KL undervalued or overvalued?

Based on its market price of 0.84 MYR and our intrinsic valuation, Malakoff Corporation Bhd (MALAKOF.KL) is overvalued by 46.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(0.01) - 1.56	0.45	-46.5%
DCF (Growth 10y)	0.07 - 1.56	0.51	-39.1%
DCF (EBITDA 5y)	0.18 - 0.90	0.57	-31.4%
DCF (EBITDA 10y)	0.20 - 1.01	0.61	-27.4%
Fair Value	0.27 - 0.27	0.27	-67.82%
P/E	0.79 - 0.95	0.87	4.3%
EV/EBITDA	(0.19) - 0.38	0.18	-78.2%
EPV	1.36 - 2.71	2.04	143.8%
DDM - Stable	0.29 - 0.63	0.46	-45.1%
DDM - Multi	0.40 - 0.62	0.48	-42.6%