What is the intrinsic value of PTRANS.KL?

As of 2025-07-04, the Intrinsic Value of Perak Transit Bhd (PTRANS.KL) is 0.89 MYR. This PTRANS.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.70 MYR, the upside of Perak Transit Bhd is 27.50%.

The range of the Intrinsic Value is 0.67 - 1.25 MYR

Is PTRANS.KL undervalued or overvalued?

Based on its market price of 0.70 MYR and our intrinsic valuation, Perak Transit Bhd (PTRANS.KL) is undervalued by 27.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.67 - 1.25	0.89	27.5%
DCF (Growth 10y)	1.19 - 2.06	1.53	118.6%
DCF (EBITDA 5y)	1.89 - 3.01	2.70	286.3%
DCF (EBITDA 10y)	2.35 - 3.83	3.34	376.7%
Fair Value	0.81 - 0.81	0.81	15.27%
P/E	0.72 - 1.07	0.87	23.7%
EV/EBITDA	0.45 - 1.86	1.10	57.0%
EPV	(0.74) - (0.82)	(0.78)	-211.2%
DDM - Stable	0.43 - 0.92	0.68	-3.3%
DDM - Multi	0.72 - 1.21	0.91	29.4%