What is the intrinsic value of WEGMANS.KL?

As of 2025-07-06, the Intrinsic Value of Wegmans Holdings Berhad (WEGMANS.KL) is 0.18 MYR. This WEGMANS.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.13 MYR, the upside of Wegmans Holdings Berhad is 37.60%.

The range of the Intrinsic Value is 0.12 - 0.30 MYR

Is WEGMANS.KL undervalued or overvalued?

Based on its market price of 0.13 MYR and our intrinsic valuation, Wegmans Holdings Berhad (WEGMANS.KL) is undervalued by 37.60%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.12 - 0.30	0.18	37.6%
DCF (Growth 10y)	0.19 - 0.42	0.26	100.3%
DCF (EBITDA 5y)	0.17 - 0.24	0.20	52.8%
DCF (EBITDA 10y)	0.20 - 0.27	0.23	74.2%
Fair Value	0.27 - 0.27	0.27	109.77%
P/E	0.13 - 0.22	0.17	27.9%
EV/EBITDA	0.11 - 0.31	0.19	42.6%
EPV	0.51 - 0.66	0.59	351.3%
DDM - Stable	0.09 - 0.22	0.15	16.6%
DDM - Multi	0.13 - 0.26	0.17	33.7%