NOVA.KL
Nova Wellness Group Bhd
Price:  
0.35 
MYR
Volume:  
24,700.00
Malaysia | Personal Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NOVA.KL Intrinsic Value

126.60 %
Upside

What is the intrinsic value of NOVA.KL?

As of 2025-07-11, the Intrinsic Value of Nova Wellness Group Bhd (NOVA.KL) is 0.79 MYR. This NOVA.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.35 MYR, the upside of Nova Wellness Group Bhd is 126.60%.

The range of the Intrinsic Value is 0.63 - 1.12 MYR

Is NOVA.KL undervalued or overvalued?

Based on its market price of 0.35 MYR and our intrinsic valuation, Nova Wellness Group Bhd (NOVA.KL) is undervalued by 126.60%.

0.35 MYR
Stock Price
0.79 MYR
Intrinsic Value
Intrinsic Value Details

NOVA.KL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 0.63 - 1.12 0.79 126.6%
DCF (Growth 10y) 0.81 - 1.41 1.01 189.7%
DCF (EBITDA 5y) 1.47 - 2.38 1.92 448.2%
DCF (EBITDA 10y) 1.58 - 2.69 2.10 501.1%
Fair Value 0.25 - 0.25 0.25 -27.57%
P/E 1.12 - 1.32 1.23 251.5%
EV/EBITDA 1.16 - 2.48 1.69 382.7%
EPV 0.31 - 0.38 0.34 -2.7%
DDM - Stable 0.38 - 0.89 0.63 80.5%
DDM - Multi 0.37 - 0.65 0.47 33.9%

NOVA.KL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 111.55
Beta -0.09
Outstanding shares (mil) 318.72
Enterprise Value (mil) 111.55
Market risk premium 5.93%
Cost of Equity 12.83%
Cost of Debt 5.00%
WACC 8.28%