As of 2025-07-03, the Intrinsic Value of PPB Group Bhd (PPB.KL) is 6.27 MYR. This PPB.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.40 MYR, the upside of PPB Group Bhd is -39.70%.
The range of the Intrinsic Value is 4.83 - 9.40 MYR
Based on its market price of 10.40 MYR and our intrinsic valuation, PPB Group Bhd (PPB.KL) is overvalued by 39.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.83 - 9.40 | 6.27 | -39.7% |
| DCF (Growth 10y) | 5.34 - 9.89 | 6.79 | -34.7% |
| DCF (EBITDA 5y) | 4.74 - 7.44 | 5.65 | -45.7% |
| DCF (EBITDA 10y) | 5.26 - 8.18 | 6.28 | -39.6% |
| Fair Value | 4.53 - 4.53 | 4.53 | -56.41% |
| P/E | 9.30 - 12.40 | 10.41 | 0.1% |
| EV/EBITDA | 2.03 - 3.79 | 3.07 | -70.5% |
| EPV | 1.56 - 2.06 | 1.81 | -82.6% |
| DDM - Stable | 5.99 - 16.70 | 11.34 | 9.1% |
| DDM - Multi | 7.96 - 17.95 | 11.10 | 6.8% |
| Market Cap (mil) | 14,795.04 |
| Beta | 0.74 |
| Outstanding shares (mil) | 1,422.60 |
| Enterprise Value (mil) | 14,149.82 |
| Market risk premium | 6.85% |
| Cost of Equity | 9.55% |
| Cost of Debt | 4.25% |
| WACC | 9.25% |