MRCB.KL
Malaysian Resources Corporation Bhd
Price:  
0.52 
MYR
Volume:  
9,731,300
Malaysia | Construction & Engineering

MRCB.KL Intrinsic Value

25.2 %
Upside

What is the intrinsic value of MRCB.KL?

As of 2025-07-05, the Intrinsic Value of Malaysian Resources Corporation Bhd (MRCB.KL) is 0.64 MYR. This MRCB.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.52 MYR, the upside of Malaysian Resources Corporation Bhd is 25.2%.

The range of the Intrinsic Value is 0.41 - 1.16 MYR.

Is MRCB.KL undervalued or overvalued?

Based on its market price of 0.52 MYR and our intrinsic valuation, Malaysian Resources Corporation Bhd (MRCB.KL) is undervalued by 25.2%.

0.52 MYR
Stock Price
0.64 MYR
Intrinsic Value
Intrinsic Value Details

MRCB.KL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 0.41 - 1.16 0.64 25.2%
DCF (Growth Exit 10Y) 0.85 - 2.02 1.22 136.7%
DCF (EBITDA Exit 5Y) 0.53 - 0.75 0.58 13.4%
DCF (EBITDA Exit 10Y) 0.79 - 1.11 0.89 72.7%
Peter Lynch Fair Value 0.08 - 0.08 0.08 -84.95%
P/E Multiples 0.11 - 0.22 0.16 -68.9%
EV/EBITDA Multiples (0.05) - 0.33 0.11 -78.2%
Earnings Power Value 0.07 - 0.16 0.12 -77.4%
Dividend Discount Model - Stable 0.09 - 0.19 0.14 -73.1%
Dividend Discount Model - Multi Stages 0.3 - 0.53 0.38 -26.0%

MRCB.KL Intrinsic Value - Key Valuation Metrics

Market Cap (mil)2,301
Beta1.72
Outstanding shares (mil)4,468
Enterprise Value (mil)3,603
Market risk premium7.35%
Cost of Equity12.95%
Cost of Debt5%
WACC8.1%