What is the intrinsic value of OPENSYS.KL?

As of 2025-07-10, the Intrinsic Value of OpenSys (M) Bhd (OPENSYS.KL) is 0.37 MYR. This OPENSYS.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.31 MYR, the upside of OpenSys (M) Bhd is 21.30%.

The range of the Intrinsic Value is 0.31 - 0.48 MYR

Is OPENSYS.KL undervalued or overvalued?

Based on its market price of 0.31 MYR and our intrinsic valuation, OpenSys (M) Bhd (OPENSYS.KL) is undervalued by 21.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.31 - 0.48	0.37	21.3%
DCF (Growth 10y)	0.33 - 0.49	0.39	28.4%
DCF (EBITDA 5y)	0.33 - 0.53	0.42	38.2%
DCF (EBITDA 10y)	0.35 - 0.54	0.43	42.4%
Fair Value	0.13 - 0.13	0.13	-56.31%
P/E	0.69 - 1.28	1.05	244.5%
EV/EBITDA	0.30 - 0.57	0.40	32.3%
EPV	0.34 - 0.44	0.39	28.8%
DDM - Stable	0.16 - 0.35	0.25	-16.7%
DDM - Multi	0.22 - 0.36	0.27	-11.0%