What is the intrinsic value of RGB.KL?

As of 2025-06-13, the Intrinsic Value of RGB International Bhd (RGB.KL) is 0.48 MYR. This RGB.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.33 MYR, the upside of RGB International Bhd is 47.80%.

The range of the Intrinsic Value is 0.41 - 0.58 MYR

Is RGB.KL undervalued or overvalued?

Based on its market price of 0.33 MYR and our intrinsic valuation, RGB International Bhd (RGB.KL) is undervalued by 47.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.41 - 0.58	0.48	47.8%
DCF (Growth 10y)	0.57 - 0.81	0.67	105.1%
DCF (EBITDA 5y)	0.59 - 1.03	0.79	142.1%
DCF (EBITDA 10y)	0.68 - 1.17	0.90	175.7%
Fair Value	1.48 - 1.48	1.48	355.94%
P/E	0.29 - 0.61	0.45	39.2%
EV/EBITDA	0.52 - 0.91	0.72	120.4%
EPV	0.45 - 0.57	0.51	57.0%
DDM - Stable	0.37 - 0.70	0.54	65.5%
DDM - Multi	0.52 - 0.74	0.61	86.8%