What is the intrinsic value of PMBTECH.KL?

As of 2025-05-16, the Intrinsic Value of PMB Technology Bhd (PMBTECH.KL) is 0.39 MYR. This PMBTECH.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.42 MYR, the upside of PMB Technology Bhd is -72.80%.

The range of the Intrinsic Value is 0.21 - 1.03 MYR

Is PMBTECH.KL undervalued or overvalued?

Based on its market price of 1.42 MYR and our intrinsic valuation, PMB Technology Bhd (PMBTECH.KL) is overvalued by 72.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.21 - 1.03	0.39	-72.8%
DCF (Growth 10y)	0.75 - 3.10	1.25	-11.9%
DCF (EBITDA 5y)	0.99 - 2.31	1.32	-6.8%
DCF (EBITDA 10y)	1.49 - 3.61	2.04	43.9%
Fair Value	0.81 - 0.81	0.81	-43.16%
P/E	0.63 - 1.12	0.88	-38.3%
EV/EBITDA	0.04 - 1.00	0.51	-64.1%
EPV	0.92 - 1.35	1.13	-20.1%
DDM - Stable	0.32 - 1.31	0.82	-42.5%
DDM - Multi	0.68 - 2.23	1.05	-26.0%