As of 2025-05-26, the Intrinsic Value of Nationwide Express Holdings Bhd (NATWIDE.KL) is 0.07 MYR. This NATWIDE.KL valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 0.03 MYR, the upside of Nationwide Express Holdings Bhd is 145.70%.
The range of the Intrinsic Value is 0.03 - 0.23 MYR
Based on its market price of 0.03 MYR and our intrinsic valuation, Nationwide Express Holdings Bhd (NATWIDE.KL) is undervalued by 145.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.30) - (0.09) | (0.13) | -541.6% |
| DCF (Growth 10y) | 0.03 - 0.23 | 0.07 | 145.7% |
| DCF (EBITDA 5y) | (0.02) - (0.01) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | 0.03 - 0.07 | 0.05 | 56.0% |
| Fair Value | -0.16 - -0.16 | -0.16 | -623.23% |
| P/E | (0.20) - (0.28) | (0.24) | -909.5% |
| EV/EBITDA | (0.09) - (0.13) | (0.10) | -434.9% |
| EPV | (0.69) - (0.96) | (0.82) | -2841.3% |
| DDM - Stable | (0.15) - (0.68) | (0.41) | -1478.4% |
| DDM - Multi | (0.07) - (0.26) | (0.11) | -476.5% |
| Market Cap (mil) | 10.56 |
| Beta | -0.69 |
| Outstanding shares (mil) | 352.11 |
| Enterprise Value (mil) | 10.37 |
| Market risk premium | 5.93% |
| Cost of Equity | 9.23% |
| Cost of Debt | 5.00% |
| WACC | 7.88% |