What is the intrinsic value of YTL.KL?

As of 2025-05-26, the Intrinsic Value of YTL Corporation Bhd (YTL.KL) is 3.96 MYR. This YTL.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.88 MYR, the upside of YTL Corporation Bhd is 110.50%.

The range of the Intrinsic Value is 2.56 - 6.14 MYR

Is YTL.KL undervalued or overvalued?

Based on its market price of 1.88 MYR and our intrinsic valuation, YTL Corporation Bhd (YTL.KL) is undervalued by 110.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2.56 - 6.14	3.96	110.5%
DCF (Growth 10y)	4.40 - 8.83	6.13	226.3%
DCF (EBITDA 5y)	3.82 - 6.49	4.71	150.3%
DCF (EBITDA 10y)	5.53 - 9.12	6.81	262.3%
Fair Value	4.37 - 4.37	4.37	132.61%
P/E	2.22 - 3.84	3.02	60.8%
EV/EBITDA	1.77 - 3.65	2.23	18.8%
EPV	0.86 - 2.55	1.71	-9.2%
DDM - Stable	0.69 - 1.18	0.93	-50.4%
DDM - Multi	1.61 - 2.16	1.85	-1.8%