What is the intrinsic value of TRC.KL?

As of 2025-07-06, the Intrinsic Value of TRC Synergy Bhd (TRC.KL) is 0.22 MYR. This TRC.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.29 MYR, the upside of TRC Synergy Bhd is -23.30%.

The range of the Intrinsic Value is (0.32) - 0.40 MYR

Is TRC.KL undervalued or overvalued?

Based on its market price of 0.29 MYR and our intrinsic valuation, TRC Synergy Bhd (TRC.KL) is overvalued by 23.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(0.32) - 0.40	0.22	-23.3%
DCF (Growth 10y)	0.65 - 0.73	0.67	131.1%
DCF (EBITDA 5y)	0.73 - 0.79	0.76	161.2%
DCF (EBITDA 10y)	0.69 - 0.76	0.73	150.1%
Fair Value	0.62 - 0.62	0.62	113.34%
P/E	0.29 - 0.34	0.31	5.2%
EV/EBITDA	0.73 - 0.85	0.80	174.9%
EPV	0.93 - 1.17	1.05	261.7%
DDM - Stable	0.23 - 0.49	0.36	23.1%
DDM - Multi	0.26 - 0.45	0.33	14.8%