What is the intrinsic value of SENDAI.KL?

As of 2025-07-07, the Intrinsic Value of Eversendai Corporation Bhd (SENDAI.KL) is 2.00 MYR. This SENDAI.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.46 MYR, the upside of Eversendai Corporation Bhd is 334.30%.

The range of the Intrinsic Value is 1.00 - 5.34 MYR

Is SENDAI.KL undervalued or overvalued?

Based on its market price of 0.46 MYR and our intrinsic valuation, Eversendai Corporation Bhd (SENDAI.KL) is undervalued by 334.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.00 - 5.34	2.00	334.3%
DCF (Growth 10y)	1.33 - 5.99	2.42	425.2%
DCF (EBITDA 5y)	0.84 - 1.44	1.02	122.6%
DCF (EBITDA 10y)	1.15 - 2.06	1.47	220.2%
Fair Value	0.10 - 0.10	0.10	-78.44%
P/E	0.14 - 0.53	0.32	-30.7%
EV/EBITDA	0.34 - 0.76	0.50	8.8%
EPV	0.81 - 1.88	1.35	192.6%
DDM - Stable	0.09 - 0.33	0.21	-53.6%
DDM - Multi	0.61 - 1.87	0.94	104.8%