As of 2025-07-04, the Intrinsic Value of Nova Msc Bhd (NOVAMSC.KL) is 0.02 MYR. This NOVAMSC.KL valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 0.06 MYR, the upside of Nova Msc Bhd is -60.40%.
The range of the Intrinsic Value is 0.02 - 0.03 MYR
Based on its market price of 0.06 MYR and our intrinsic valuation, Nova Msc Bhd (NOVAMSC.KL) is overvalued by 60.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.08) - (0.03) | (0.04) | -176.5% |
| DCF (Growth 10y) | (0.02) - (0.03) | (0.02) | -138.1% |
| DCF (EBITDA 5y) | 0.02 - 0.03 | 0.02 | -60.4% |
| DCF (EBITDA 10y) | 0.02 - 0.04 | 0.03 | -51.7% |
| Fair Value | -0.01 - -0.01 | -0.01 | -121.13% |
| P/E | (0.04) - (0.05) | (0.04) | -179.3% |
| EV/EBITDA | 0.02 - 0.02 | 0.02 | -64.5% |
| EPV | 0.03 - 0.03 | 0.03 | -48.4% |
| DDM - Stable | (0.03) - (0.09) | (0.06) | -206.8% |
| DDM - Multi | (0.01) - (0.03) | (0.02) | -131.1% |
| Market Cap (mil) | 118.43 |
| Beta | 1.69 |
| Outstanding shares (mil) | 2,153.24 |
| Enterprise Value (mil) | 103.04 |
| Market risk premium | 6.85% |
| Cost of Equity | 8.25% |
| Cost of Debt | 7.34% |
| WACC | 8.17% |