As of 2025-07-12, the Intrinsic Value of S & F Capital Bhd (S&FCAP.KL) is 0.08 MYR. This S&FCAP.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.08 MYR, the upside of S & F Capital Bhd is -3.00%.
The range of the Intrinsic Value is 0.06 - 0.13 MYR
Based on its market price of 0.08 MYR and our intrinsic valuation, S & F Capital Bhd (S&FCAP.KL) is overvalued by 3.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.06 - 0.13 | 0.08 | -3.0% |
| DCF (Growth 10y) | 0.07 - 0.17 | 0.10 | 21.4% |
| DCF (EBITDA 5y) | 0.08 - 0.11 | 0.09 | 13.4% |
| DCF (EBITDA 10y) | 0.09 - 0.13 | 0.10 | 31.0% |
| Fair Value | -0.01 - -0.01 | -0.01 | -116.37% |
| P/E | (0.01) - 0.04 | 0.01 | -82.5% |
| EV/EBITDA | 0.02 - 0.05 | 0.03 | -56.3% |
| EPV | 0.01 - 0.02 | 0.01 | -81.9% |
| DDM - Stable | (0.00) - (0.02) | (0.01) | -112.7% |
| DDM - Multi | 0.06 - 0.15 | 0.08 | 3.2% |
| Market Cap (mil) | 48.43 |
| Beta | 1.94 |
| Outstanding shares (mil) | 605.40 |
| Enterprise Value (mil) | 52.39 |
| Market risk premium | 6.85% |
| Cost of Equity | 8.92% |
| Cost of Debt | 16.89% |
| WACC | 9.03% |