OIB.KL
Oriental Interest Bhd
Price:  
1.18 
MYR
Volume:  
73,000
Malaysia | Real Estate Management & Development

OIB.KL DCF Valuation - Growth Exit 5Y

38 %
Upside

What is the DCF valuation of OIB.KL?

The Discounted Cash Flow (DCF) valuation of Oriental Interest Bhd (OIB.KL) is 1.63 MYR. With the latest stock price at 1.18 MYR, the upside of Oriental Interest Bhd based on DCF is 38%.

Is OIB.KL a buy or a sell?

Based on the latest price of 1.18 MYR and our DCF valuation, Oriental Interest Bhd (OIB.KL) is a buy. Buying OIB.KL stocks now will result in a potential gain of 38%.

Range Selected
WACC / Discount Rate6.1% - 8.5%7.3%
Long-term Growth Rate 0.0% - 1.0%0.5%
Fair Price1.2 - 2.341.63
Upside1.6% - 98.1%38.0%
1.18 MYR
Stock Price
1.63 MYR
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

OIB.KL DCF Valuation: Revenue & Expenses Forecast

(MYR in millions)Projections
08-202408-202508-202608-202708-202808-2029
Revenue6527638939831,1191,234
% Growth
22%17%17%10%14%10%
Cost of goods sold(458)(536)(627)(690)(786)(867)
% of Revenue70%70%70%70%70%70%
Selling, G&A expenses(59)(69)(81)(89)(102)(112)
% of Revenue9%9%9%9%9%9%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses111111
% of Revenue0%0%0%0%0%0%
Tax expense(34)(39)(46)(51)(58)(64)
Tax rate25%25%25%25%25%25%
Net profit102119139153175193
% Margin16%16%16%16%16%16%