PRLEXUS.KL
Prolexus Bhd
Price:  
0.21 
MYR
Volume:  
10,267,400
Malaysia | Textiles, Apparel & Luxury Goods

PRLEXUS.KL DCF Valuation - Growth Exit 5Y

305 %
Upside

What is the DCF valuation of PRLEXUS.KL?

The Discounted Cash Flow (DCF) valuation of Prolexus Bhd (PRLEXUS.KL) is 0.85 MYR. With the latest stock price at 0.21 MYR, the upside of Prolexus Bhd based on DCF is 305%.

Is PRLEXUS.KL a buy or a sell?

Based on the latest price of 0.21 MYR and our DCF valuation, Prolexus Bhd (PRLEXUS.KL) is a buy. Buying PRLEXUS.KL stocks now will result in a potential gain of 305%.

Range Selected
WACC / Discount Rate7.3% - 9.2%8.3%
Long-term Growth Rate 0.0% - 1.0%0.5%
Fair Price0.71 - 1.060.85
Upside237.3% - 405.0%305.0%
0.21 MYR
Stock Price
0.85 MYR
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

PRLEXUS.KL DCF Valuation: Revenue & Expenses Forecast

(MYR in millions)Projections
07-202307-202407-202507-202607-202707-2028
Revenue223233249258263270
% Growth
6%4%7%4%2%2%
Cost of goods sold(191)(200)(213)(221)(225)(231)
% of Revenue86%86%86%86%86%86%
Selling, G&A expenses(31)(33)(35)(36)(37)(38)
% of Revenue14%14%14%14%14%14%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses242526272828
% of Revenue11%11%11%11%11%11%
Tax expense(4)(5)(5)(5)(5)(6)
Tax rate17%19%19%19%19%19%
Net profit202022222323
% Margin9%9%9%9%9%9%