What is the intrinsic value of TALIWRK.KL?

As of 2025-05-16, the Intrinsic Value of Taliworks Corporation Bhd (TALIWRK.KL) is 1.07 MYR. This TALIWRK.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.69 MYR, the upside of Taliworks Corporation Bhd is 54.70%.

The range of the Intrinsic Value is 0.90 - 1.31 MYR

Is TALIWRK.KL undervalued or overvalued?

Based on its market price of 0.69 MYR and our intrinsic valuation, Taliworks Corporation Bhd (TALIWRK.KL) is undervalued by 54.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.90 - 1.31	1.07	54.7%
DCF (Growth 10y)	1.18 - 1.71	1.40	102.7%
DCF (EBITDA 5y)	0.83 - 1.42	1.17	69.3%
DCF (EBITDA 10y)	1.12 - 1.79	1.48	113.8%
Fair Value	0.22 - 0.22	0.22	-67.74%
P/E	0.42 - 1.05	0.76	10.7%
EV/EBITDA	0.29 - 0.73	0.59	-13.8%
EPV	0.40 - 0.54	0.47	-31.7%
DDM - Stable	0.19 - 0.35	0.27	-60.7%
DDM - Multi	0.73 - 0.99	0.84	21.6%