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.
Based on its market price of 0.52 MYR and our intrinsic valuation, Malaysian Resources Corporation Bhd (MRCB.KL) is undervalued by 25.2%.
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% |
Market Cap (mil) | 2,301 |
Beta | 1.72 |
Outstanding shares (mil) | 4,468 |
Enterprise Value (mil) | 3,603 |
Market risk premium | 7.35% |
Cost of Equity | 12.95% |
Cost of Debt | 5% |
WACC | 8.1% |