As of 2025-08-23, the Intrinsic Value of YBS International Bhd (YBS.KL) is 0.02 MYR. This YBS.KL valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y). With the current market price of 0.25 MYR, the upside of YBS International Bhd is -92.00%.
The range of the Intrinsic Value is (0.01) - 0.05 MYR
Based on its market price of 0.25 MYR and our intrinsic valuation, YBS International Bhd (YBS.KL) is overvalued by 92.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.12) - (0.11) | (0.12) | -147.2% |
| DCF (Growth 10y) | (0.07) - (0.04) | (0.06) | -125.3% |
| DCF (EBITDA 5y) | (0.03) - 0.02 | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (0.01) - 0.05 | 0.02 | -92.0% |
| Fair Value | -0.62 - -0.62 | -0.62 | -346.34% |
| P/E | (0.32) - (0.35) | (0.33) | -232.3% |
| EV/EBITDA | (0.11) - 0.06 | (0.04) | -114.6% |
| EPV | (0.41) - (0.51) | (0.46) | -284.8% |
| DDM - Stable | (0.13) - (0.30) | (0.22) | -186.9% |
| DDM - Multi | (0.01) - (0.02) | (0.01) | -104.7% |
| Market Cap (mil) | 74.43 |
| Beta | 0.70 |
| Outstanding shares (mil) | 297.72 |
| Enterprise Value (mil) | 111.33 |
| Market risk premium | 6.85% |
| Cost of Equity | 15.30% |
| Cost of Debt | 5.00% |
| WACC | 10.56% |