As of 2025-05-05, the Intrinsic Value of Petronas Gas Bhd (PETGAS.KL) is 11.25 MYR. This PETGAS.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.48 MYR, the upside of Petronas Gas Bhd is -35.60%.
The range of the Intrinsic Value is 9.02 - 15.47 MYR
Based on its market price of 17.48 MYR and our intrinsic valuation, Petronas Gas Bhd (PETGAS.KL) is overvalued by 35.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9.02 - 15.47 | 11.25 | -35.6% |
| DCF (Growth 10y) | 9.36 - 15.09 | 11.38 | -34.9% |
| DCF (EBITDA 5y) | 12.76 - 17.46 | 14.64 | -16.3% |
| DCF (EBITDA 10y) | 11.77 - 16.62 | 13.73 | -21.5% |
| Fair Value | 4.64 - 4.64 | 4.64 | -73.45% |
| P/E | 12.22 - 19.01 | 14.59 | -16.5% |
| EV/EBITDA | 14.13 - 19.60 | 16.44 | -6.0% |
| EPV | 7.62 - 10.19 | 8.90 | -49.1% |
| DDM - Stable | 5.80 - 14.02 | 9.91 | -43.3% |
| DDM - Multi | 7.55 - 13.07 | 9.48 | -45.8% |
| Market Cap (mil) | 34,588.20 |
| Beta | 0.63 |
| Outstanding shares (mil) | 1,978.73 |
| Enterprise Value (mil) | 33,839.90 |
| Market risk premium | 6.85% |
| Cost of Equity | 10.58% |
| Cost of Debt | 4.57% |
| WACC | 10.23% |