As of 2025-08-03, the Intrinsic Value of United Plantations Bhd (UTDPLT.KL) is 25.23 MYR. This UTDPLT.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.62 MYR, the upside of United Plantations Bhd is 16.70%.
The range of the Intrinsic Value is 18.45 - 41.97 MYR
Based on its market price of 21.62 MYR and our intrinsic valuation, United Plantations Bhd (UTDPLT.KL) is undervalued by 16.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 18.45 - 41.97 | 25.23 | 16.7% |
| DCF (Growth 10y) | 22.65 - 49.23 | 30.37 | 40.5% |
| DCF (EBITDA 5y) | 13.38 - 15.17 | 14.46 | -33.1% |
| DCF (EBITDA 10y) | 17.66 - 21.05 | 19.47 | -9.9% |
| Fair Value | 27.34 - 27.34 | 27.34 | 26.46% |
| P/E | 13.61 - 19.87 | 16.86 | -22.0% |
| EV/EBITDA | 9.22 - 11.27 | 10.47 | -51.6% |
| EPV | 16.32 - 21.13 | 18.72 | -13.4% |
| DDM - Stable | 12.68 - 40.36 | 26.52 | 22.7% |
| DDM - Multi | 18.66 - 42.47 | 25.53 | 18.1% |
| Market Cap (mil) | 13,498.66 |
| Beta | 0.15 |
| Outstanding shares (mil) | 624.36 |
| Enterprise Value (mil) | 13,124.52 |
| Market risk premium | 6.85% |
| Cost of Equity | 8.52% |
| Cost of Debt | 5.00% |
| WACC | 8.52% |