TEOSENG.KL Intrinsic
Value
As of 2024-11-21, the Intrinsic Value of Teo Seng Capital Bhd (TEOSENG.KL) is
4.68 MYR. This TEOSENG.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 2.28 MYR, the upside of Teo Seng Capital Bhd is
105.40%.
The range of the Intrinsic Value is 4.03 - 5.62 MYR
TEOSENG.KL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
4.03 - 5.62 |
4.68 |
105.4% |
| DCF (Growth 10y) |
4.88 - 6.75 |
5.65 |
148.0% |
| DCF (EBITDA 5y) |
2.95 - 3.53 |
3.24 |
42.2% |
| DCF (EBITDA 10y) |
4.04 - 4.92 |
4.46 |
95.6% |
| Fair Value |
14.16 - 14.16 |
14.16 |
520.97% |
| P/E |
2.22 - 3.87 |
2.93 |
28.6% |
| EV/EBITDA |
1.75 - 2.18 |
2.02 |
-11.5% |
| EPV |
1.72 - 2.20 |
1.96 |
-13.8% |
| DDM - Stable |
3.11 - 5.71 |
4.41 |
93.6% |
| DDM - Multi |
2.82 - 4.11 |
3.35 |
47.0% |
TEOSENG.KL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
688.82 |
| Beta |
1.52 |
| Outstanding shares (mil) |
302.12 |
| Enterprise Value (mil) |
701.73 |
| Market risk premium |
6.85% |
| Cost of Equity |
11.32% |
| Cost of Debt |
4.25% |
| WACC |
10.19% |