As of 2025-07-04, the Intrinsic Value of Teck Guan Perdana Bhd (TECGUAN.KL) is 7.19 MYR. This TECGUAN.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.88 MYR, the upside of Teck Guan Perdana Bhd is 282.30%.
The range of the Intrinsic Value is 6.12 - 8.95 MYR
Based on its market price of 1.88 MYR and our intrinsic valuation, Teck Guan Perdana Bhd (TECGUAN.KL) is undervalued by 282.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6.12 - 8.95 | 7.19 | 282.3% |
| DCF (Growth 10y) | 6.96 - 10.25 | 8.20 | 336.2% |
| DCF (EBITDA 5y) | 5.41 - 6.99 | 6.16 | 227.6% |
| DCF (EBITDA 10y) | 6.31 - 8.30 | 7.21 | 283.3% |
| Fair Value | 13.21 - 13.21 | 13.21 | 602.74% |
| P/E | 4.28 - 6.87 | 5.31 | 182.3% |
| EV/EBITDA | 3.74 - 5.08 | 4.45 | 136.8% |
| EPV | 1.98 - 2.52 | 2.25 | 19.7% |
| DDM - Stable | 2.79 - 5.98 | 4.38 | 133.2% |
| DDM - Multi | 2.88 - 5.13 | 3.72 | 97.8% |
| Market Cap (mil) | 75.39 |
| Beta | 0.40 |
| Outstanding shares (mil) | 40.10 |
| Enterprise Value (mil) | 44.97 |
| Market risk premium | 6.85% |
| Cost of Equity | 11.10% |
| Cost of Debt | 4.81% |
| WACC | 9.51% |