As of 2025-05-15, the Intrinsic Value of Pavilion Real Estate Investment Trust (PAVREIT.KL) is 1.62 MYR. This PAVREIT.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.47 MYR, the upside of Pavilion Real Estate Investment Trust is 10.10%.
The range of the Intrinsic Value is 1.01 - 2.96 MYR
Based on its market price of 1.47 MYR and our intrinsic valuation, Pavilion Real Estate Investment Trust (PAVREIT.KL) is undervalued by 10.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1.01 - 2.96 | 1.62 | 10.1% |
| DCF (Growth 10y) | 1.52 - 3.84 | 2.24 | 52.6% |
| DCF (EBITDA 5y) | 1.60 - 2.01 | 1.80 | 22.2% |
| DCF (EBITDA 10y) | 2.12 - 2.79 | 2.43 | 65.4% |
| Fair Value | 2.80 - 2.80 | 2.80 | 90.25% |
| P/E | 1.47 - 1.69 | 1.54 | 4.8% |
| EV/EBITDA | 1.41 - 1.64 | 1.51 | 2.5% |
| EPV | 0.29 - 0.61 | 0.45 | -69.4% |
| DDM - Stable | 0.92 - 2.18 | 1.55 | 5.7% |
| DDM - Multi | 1.06 - 1.80 | 1.32 | -9.9% |
| Market Cap (mil) | 5,386.65 |
| Beta | 0.13 |
| Outstanding shares (mil) | 3,664.39 |
| Enterprise Value (mil) | 8,305.45 |
| Market risk premium | 6.85% |
| Cost of Equity | 8.54% |
| Cost of Debt | 5.84% |
| WACC | 6.95% |