What is the intrinsic value of SPRING.KL?

As of 2025-07-04, the Intrinsic Value of Spring Art Holdings Bhd (SPRING.KL) is 0.12 MYR. This SPRING.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.20 MYR, the upside of Spring Art Holdings Bhd is -37.50%.

The range of the Intrinsic Value is 0.10 - 0.18 MYR

Is SPRING.KL undervalued or overvalued?

Based on its market price of 0.20 MYR and our intrinsic valuation, Spring Art Holdings Bhd (SPRING.KL) is overvalued by 37.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.10 - 0.18	0.12	-37.5%
DCF (Growth 10y)	0.12 - 0.21	0.15	-24.6%
DCF (EBITDA 5y)	0.23 - 0.32	0.27	36.6%
DCF (EBITDA 10y)	0.21 - 0.31	0.25	27.7%
Fair Value	0.39 - 0.39	0.39	97.55%
P/E	0.13 - 0.24	0.19	-1.8%
EV/EBITDA	0.16 - 0.29	0.23	16.5%
EPV	(0.05) - (0.07)	(0.06)	-129.2%
DDM - Stable	0.10 - 0.27	0.18	-5.7%
DDM - Multi	0.07 - 0.15	0.10	-49.5%