As of 2025-07-06, the Intrinsic Value of WCT Holdings Bhd (WCT.KL) is 0.55 MYR. This WCT.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.67 MYR, the upside of WCT Holdings Bhd is -18.10%.
The range of the Intrinsic Value is (0.16) - 2.20 MYR
Based on its market price of 0.67 MYR and our intrinsic valuation, WCT Holdings Bhd (WCT.KL) is overvalued by 18.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.16) - 2.20 | 0.55 | -18.1% |
| DCF (Growth 10y) | (0.37) - 1.32 | 0.14 | -79.1% |
| DCF (EBITDA 5y) | (0.31) - 0.19 | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (0.21) - 0.44 | 0.01 | -98.1% |
| Fair Value | 1.00 - 1.00 | 1.00 | 48.73% |
| P/E | 1.03 - 2.21 | 1.38 | 105.6% |
| EV/EBITDA | (0.21) - 0.31 | (0.04) | -106.0% |
| EPV | (1.84) - (1.72) | (1.78) | -365.9% |
| DDM - Stable | 0.64 - 1.26 | 0.95 | 41.6% |
| DDM - Multi | 0.39 - 0.61 | 0.47 | -29.4% |
| Market Cap (mil) | 1,045.07 |
| Beta | 2.63 |
| Outstanding shares (mil) | 1,559.81 |
| Enterprise Value (mil) | 4,370.18 |
| Market risk premium | 6.85% |
| Cost of Equity | 20.04% |
| Cost of Debt | 5.99% |
| WACC | 7.93% |