As of 2025-06-10, the Intrinsic Value of Pantech Group Holdings Bhd (PANTECH.KL) is 1.80 MYR. This PANTECH.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.65 MYR, the upside of Pantech Group Holdings Bhd is 176.60%.
The range of the Intrinsic Value is 1.64 - 2.03 MYR
Based on its market price of 0.65 MYR and our intrinsic valuation, Pantech Group Holdings Bhd (PANTECH.KL) is undervalued by 176.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1.64 - 2.03 | 1.80 | 176.6% |
| DCF (Growth 10y) | 1.89 - 2.37 | 2.09 | 221.3% |
| DCF (EBITDA 5y) | 1.50 - 2.11 | 1.70 | 161.6% |
| DCF (EBITDA 10y) | 1.71 - 2.31 | 1.91 | 194.4% |
| Fair Value | 2.41 - 2.41 | 2.41 | 271.04% |
| P/E | 0.38 - 1.13 | 0.74 | 13.1% |
| EV/EBITDA | 0.64 - 1.42 | 0.80 | 23.6% |
| EPV | 3.79 - 4.77 | 4.28 | 559.1% |
| DDM - Stable | 0.55 - 1.01 | 0.78 | 19.7% |
| DDM - Multi | 0.72 - 1.02 | 0.85 | 30.3% |
| Market Cap (mil) | 555.85 |
| Beta | 1.11 |
| Outstanding shares (mil) | 855.16 |
| Enterprise Value (mil) | 520.57 |
| Market risk premium | 6.85% |
| Cost of Equity | 10.96% |
| Cost of Debt | 4.25% |
| WACC | 8.69% |