What is the intrinsic value of MHB.KL?

As of 2025-05-17, the Intrinsic Value of Malaysia Marine and Heavy Engineering Holdings Bhd (MHB.KL) is 0.28 MYR. This MHB.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.38 MYR, the upside of Malaysia Marine and Heavy Engineering Holdings Bhd is -24.60%.

The range of the Intrinsic Value is 0.24 - 0.37 MYR

Is MHB.KL undervalued or overvalued?

Based on its market price of 0.38 MYR and our intrinsic valuation, Malaysia Marine and Heavy Engineering Holdings Bhd (MHB.KL) is overvalued by 24.60%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.24 - 0.37	0.28	-24.6%
DCF (Growth 10y)	0.41 - 0.70	0.50	32.9%
DCF (EBITDA 5y)	0.36 - 0.48	0.41	9.0%
DCF (EBITDA 10y)	0.40 - 0.53	0.45	20.3%
Fair Value	0.38 - 0.38	0.38	0.83%
P/E	0.27 - 0.43	0.38	0.4%
EV/EBITDA	0.39 - 0.52	0.45	20.9%
EPV	(0.29) - (0.38)	(0.34)	-189.6%
DDM - Stable	0.57 - 1.42	0.99	164.5%
DDM - Multi	0.52 - 1.03	0.69	84.6%