What is the intrinsic value of PA.KL?

As of 2025-05-16, the Intrinsic Value of PA Resources Bhd (PA.KL) is 0.25 MYR. This PA.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.20 MYR, the upside of PA Resources Bhd is 27.10%.

The range of the Intrinsic Value is 0.23 - 0.29 MYR

Is PA.KL undervalued or overvalued?

Based on its market price of 0.20 MYR and our intrinsic valuation, PA Resources Bhd (PA.KL) is undervalued by 27.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.23 - 0.29	0.25	27.1%
DCF (Growth 10y)	0.27 - 0.34	0.30	50.8%
DCF (EBITDA 5y)	0.41 - 0.74	0.55	173.8%
DCF (EBITDA 10y)	0.39 - 0.69	0.51	155.4%
Fair Value	0.67 - 0.67	0.67	234.99%
P/E	0.36 - 0.62	0.48	137.8%
EV/EBITDA	0.36 - 0.65	0.47	134.7%
EPV	0.26 - 0.32	0.29	44.9%
DDM - Stable	0.13 - 0.23	0.18	-8.1%
DDM - Multi	0.18 - 0.24	0.21	2.6%