What is the intrinsic value of TAS.KL?

As of 2025-07-07, the Intrinsic Value of TAS Offshore Bhd (TAS.KL) is 7.82 MYR. This TAS.KL valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 0.56 MYR, the upside of TAS Offshore Bhd is 1,296.50%.

The range of the Intrinsic Value is 4.31 - 26.06 MYR

Is TAS.KL undervalued or overvalued?

Based on its market price of 0.56 MYR and our intrinsic valuation, TAS Offshore Bhd (TAS.KL) is undervalued by 1,296.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(16.53) - (3.48)	(5.59)	-1098.7%
DCF (Growth 10y)	4.31 - 26.06	7.82	1296.5%
DCF (EBITDA 5y)	0.42 - 1.69	0.94	67.3%
DCF (EBITDA 10y)	2.28 - 5.33	3.49	524.0%
Fair Value	0.41 - 0.41	0.41	-26.85%
P/E	0.55 - 1.21	0.89	59.2%
EV/EBITDA	0.30 - 0.72	0.47	-15.7%
EPV	0.20 - 0.28	0.24	-57.8%
DDM - Stable	1.15 - 6.65	3.90	596.6%
DDM - Multi	4.73 - 21.11	7.71	1276.8%