What is the intrinsic value of OIB.KL?

As of 2025-07-09, the Intrinsic Value of Oriental Interest Bhd (OIB.KL) is 1.63 MYR. This OIB.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.18 MYR, the upside of Oriental Interest Bhd is 38.00%.

The range of the Intrinsic Value is 1.20 - 2.34 MYR

Is OIB.KL undervalued or overvalued?

Based on its market price of 1.18 MYR and our intrinsic valuation, Oriental Interest Bhd (OIB.KL) is undervalued by 38.00%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.20 - 2.34	1.63	38.0%
DCF (Growth 10y)	2.52 - 4.59	3.30	180.0%
DCF (EBITDA 5y)	1.85 - 3.27	2.58	118.3%
DCF (EBITDA 10y)	2.56 - 4.40	3.45	192.6%
Fair Value	2.17 - 2.17	2.17	84.12%
P/E	2.40 - 3.45	2.72	130.1%
EV/EBITDA	1.34 - 2.68	2.15	82.6%
EPV	1.02 - 1.65	1.33	13.1%
DDM - Stable	1.21 - 2.55	1.88	59.3%
DDM - Multi	1.96 - 3.32	2.47	109.6%