TIMECOM.KL
TIME dotCom Bhd
Price:  
5.21 
MYR
Volume:  
1,028,500.00
Malaysia | Diversified Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TIMECOM.KL Intrinsic Value

-43.90 %
Upside

What is the intrinsic value of TIMECOM.KL?

As of 2025-05-29, the Intrinsic Value of TIME dotCom Bhd (TIMECOM.KL) is 2.92 MYR. This TIMECOM.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.21 MYR, the upside of TIME dotCom Bhd is -43.90%.

The range of the Intrinsic Value is 2.47 - 3.77 MYR

Is TIMECOM.KL undervalued or overvalued?

Based on its market price of 5.21 MYR and our intrinsic valuation, TIME dotCom Bhd (TIMECOM.KL) is overvalued by 43.90%.

5.21 MYR
Stock Price
2.92 MYR
Intrinsic Value
Intrinsic Value Details

TIMECOM.KL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 2.47 - 3.77 2.92 -43.9%
DCF (Growth 10y) 2.74 - 4.08 3.22 -38.2%
DCF (EBITDA 5y) 4.05 - 5.26 4.51 -13.4%
DCF (EBITDA 10y) 4.11 - 5.59 4.69 -10.0%
Fair Value 5.18 - 5.18 5.18 -0.64%
P/E 3.16 - 6.13 4.31 -17.2%
EV/EBITDA 3.75 - 4.98 4.31 -17.3%
EPV 5.12 - 6.40 5.76 10.6%
DDM - Stable 1.50 - 3.57 2.53 -51.4%
DDM - Multi 2.90 - 4.59 3.50 -32.8%

TIMECOM.KL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 9,632.35
Beta 0.35
Outstanding shares (mil) 1,848.82
Enterprise Value (mil) 8,304.71
Market risk premium 6.85%
Cost of Equity 9.43%
Cost of Debt 5.00%
WACC 9.38%