As of 2025-06-10, the Intrinsic Value of Panasonic Manufacturing Malaysia Bhd (PANAMY.KL) is 4.80 MYR. This PANAMY.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.96 MYR, the upside of Panasonic Manufacturing Malaysia Bhd is -59.90%.
The range of the Intrinsic Value is 3.77 - 7.71 MYR
Based on its market price of 11.96 MYR and our intrinsic valuation, Panasonic Manufacturing Malaysia Bhd (PANAMY.KL) is overvalued by 59.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3.77 - 7.71 | 4.80 | -59.9% |
| DCF (Growth 10y) | 4.88 - 10.35 | 6.32 | -47.2% |
| DCF (EBITDA 5y) | 8.87 - 15.97 | 10.70 | -10.5% |
| DCF (EBITDA 10y) | 8.04 - 14.70 | 9.84 | -17.8% |
| Fair Value | 3.80 - 3.80 | 3.80 | -68.25% |
| P/E | 11.59 - 16.37 | 12.45 | 4.1% |
| EV/EBITDA | 3.45 - 9.34 | 5.80 | -51.5% |
| EPV | 50.00 - 64.66 | 57.33 | 379.4% |
| DDM - Stable | 8.38 - 30.71 | 19.55 | 63.4% |
| DDM - Multi | 15.99 - 37.66 | 21.66 | 81.1% |
| Market Cap (mil) | 726.57 |
| Beta | 0.86 |
| Outstanding shares (mil) | 60.75 |
| Enterprise Value (mil) | 726.46 |
| Market risk premium | 6.85% |
| Cost of Equity | 8.28% |
| Cost of Debt | 5.00% |
| WACC | 8.28% |