What is the intrinsic value of WELLCAL.KL?

As of 2026-06-24, the Intrinsic Value of Wellcall Holdings Bhd (WELLCAL.KL) is 1.69 MYR. This WELLCAL.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.15 MYR, the upside of Wellcall Holdings Bhd is 46.60%.

The range of the Intrinsic Value is 1.22 - 2.83 MYR

Is WELLCAL.KL undervalued or overvalued?

Based on its market price of 1.15 MYR and our intrinsic valuation, Wellcall Holdings Bhd (WELLCAL.KL) is undervalued by 46.60%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.22 - 2.83	1.69	46.6%
DCF (Growth 10y)	1.29 - 2.89	1.75	52.3%
DCF (EBITDA 5y)	0.72 - 1.63	1.03	-10.8%
DCF (EBITDA 10y)	0.90 - 1.85	1.22	6.0%
Fair Value	1.00 - 1.00	1.00	-12.76%
P/E	0.55 - 0.93	0.66	-43.0%
EV/EBITDA	0.47 - 1.48	0.83	-27.9%
EPV	1.31 - 2.22	1.77	53.9%
DDM - Stable	0.51 - 1.88	1.20	4.1%
DDM - Multi	0.76 - 2.04	1.09	-4.8%