As of 2024-11-25, the Intrinsic Value of UWC Bhd (UWC.KL) is 1.31 MYR. This UWC.KL valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 2.72 MYR, the upside of UWC Bhd is -51.90%.

The range of the Intrinsic Value is 0.81 - 3.17 MYR

	Range	Selected	Upside
a
DCF (Growth 5y)	(0.79) - (0.19)	(0.32)	-111.7%
DCF (Growth 10y)	0.81 - 3.17	1.31	-51.9%
DCF (EBITDA 5y)	1.18 - 1.67	1.38	-49.3%
DCF (EBITDA 10y)	2.11 - 3.20	2.55	-6.2%
Fair Value	0.07 - 0.07	0.07	-97.46%
P/E	0.39 - 0.51	0.42	-84.4%
EV/EBITDA	0.47 - 0.83	0.64	-76.6%
EPV	0.92 - 1.17	1.04	-61.6%
DDM - Stable	0.18 - 0.84	0.51	-81.2%
DDM - Multi	1.04 - 3.87	1.64	-39.7%