As of 2025-10-13, the Intrinsic Value of Turbo-Mech Bhd (TURBO.KL) is 0.52 MYR. This TURBO.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.43 MYR, the upside of Turbo-Mech Bhd is 20.90%.
The range of the Intrinsic Value is 0.51 - 0.52 MYR
Based on its market price of 0.43 MYR and our intrinsic valuation, Turbo-Mech Bhd (TURBO.KL) is undervalued by 20.90%.
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | 0.51 - 0.52 | 0.52 | 20.9% |
DCF (Growth 10y) | 0.52 - 0.51 | 0.52 | 20.0% |
DCF (EBITDA 5y) | 0.59 - 0.64 | 0.61 | 41.8% |
DCF (EBITDA 10y) | 0.57 - 0.62 | 0.59 | 37.1% |
Fair Value | -0.07 - -0.07 | -0.07 | -115.48% |
P/E | (0.13) - 0.22 | 0.00 | -99.5% |
EV/EBITDA | 0.61 - 0.74 | 0.66 | 52.8% |
EPV | 1.20 - 1.51 | 1.36 | 215.8% |
DDM - Stable | (0.11) - (0.37) | (0.24) | -156.5% |
DDM - Multi | 0.11 - 0.29 | 0.16 | -62.0% |
Market Cap (mil) | 46.44 |
Beta | 0.94 |
Outstanding shares (mil) | 108.00 |
Enterprise Value (mil) | -11.47 |
Market risk premium | 6.85% |
Cost of Equity | 7.67% |
Cost of Debt | 5.00% |
WACC | 7.48% |