What is the intrinsic value of NAIM.KL?

As of 2025-07-06, the Intrinsic Value of Naim Holdings Bhd (NAIM.KL) is 2.27 MYR. This NAIM.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.89 MYR, the upside of Naim Holdings Bhd is 156.10%.

The range of the Intrinsic Value is 2.06 - 2.56 MYR

Is NAIM.KL undervalued or overvalued?

Based on its market price of 0.89 MYR and our intrinsic valuation, Naim Holdings Bhd (NAIM.KL) is undervalued by 156.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2.06 - 2.56	2.27	156.1%
DCF (Growth 10y)	2.15 - 2.64	2.35	165.9%
DCF (EBITDA 5y)	1.98 - 2.37	2.16	143.7%
DCF (EBITDA 10y)	2.11 - 2.53	2.30	159.4%
Fair Value	10.81 - 10.81	10.81	1,121.69%
P/E	2.03 - 4.09	2.95	233.1%
EV/EBITDA	1.80 - 3.33	2.41	172.8%
EPV	1.77 - 2.15	1.96	121.6%
DDM - Stable	2.09 - 3.88	2.99	237.4%
DDM - Multi	1.12 - 1.70	1.35	53.1%