As of 2025-05-04, the Intrinsic Value of TIME dotCom Bhd (TIMECOM.KL) is 2.93 MYR. This TIMECOM.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.15 MYR, the upside of TIME dotCom Bhd is -43.2%.

The range of the Intrinsic Value is 2.48 - 3.72 MYR.

Is TIMECOM.KL undervalued or overvalued?

Based on its market price of 5.15 MYR and our intrinsic valuation, TIME dotCom Bhd (TIMECOM.KL) is overvalued by 43.2%.

5.15 MYR

Stock Price

2.93 MYR

Intrinsic Value

Intrinsic Value Details

TIMECOM.KL Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	2.48 - 3.72	2.93	-43.2%
DCF (Growth Exit 10Y)	2.76 - 4.03	3.22	-37.4%
DCF (EBITDA Exit 5Y)	4.07 - 5.24	4.53	-12.0%
DCF (EBITDA Exit 10Y)	4.14 - 5.55	4.70	-8.7%
Peter Lynch Fair Value	5.18 - 5.18	5.18	0.52%
P/E Multiples	3.24 - 7.55	5.34	3.6%
EV/EBITDA Multiples	3.75 - 4.98	4.38	-15.0%
Earnings Power Value	5.16 - 6.36	5.76	11.8%
Dividend Discount Model - Stable	1.52 - 3.52	2.52	-51.1%
Dividend Discount Model - Multi Stages	2.93 - 4.54	3.51	-31.9%

TIMECOM.KL Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
NetLink NBN Trust	0.29 - 1.07	0.48	-47.6%
Uniti Group Ltd	8.35 - 52.23	15.05	201.6%
Chorus Ltd	0.11 - 32.15	5.29	-35.4%
Aussie Broadband Ltd	2.82 - 9.33	4.35	6.9%
Super Telecom Co Ltd	20.65 - 68.93	32.46	0.7%
Arteria Networks Corp	1,595.4 - 6,298.61	2,764.32	39.7%
Link Net Tbk PT	-2,069.89 - -2,069.89	-2,069.89	-210.7%
MNF Group Ltd	2.43 - 5.06	3.24	-42.2%
APT Satellite Holdings Ltd	3.23 - 4.9	3.87	101.7%
Fibergate Inc	864.32 - 2,518.79	1,286.96	30.5%

TIMECOM.KL Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	9,521
Beta	0.33
Outstanding shares (mil)	1,849
Enterprise Value (mil)	8,194

Market risk premium	7.35%
Cost of Equity	9.4%
Cost of Debt	5%
WACC	9.4%