Aemulus Holdings Bhd
KLSE:AEMULUS
Intrinsic Value
The intrinsic value of one AEMULUS stock under the Base Case scenario is 0.48 MYR. Compared to the current market price of 0.2 MYR, Aemulus Holdings Bhd is Undervalued by 58%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Aemulus Holdings Bhd
Fundamental Analysis


Revenue & Expenses Breakdown
Aemulus Holdings Bhd
Balance Sheet Decomposition
Aemulus Holdings Bhd
Current Assets | 112.5m |
Cash & Short-Term Investments | 17.4m |
Receivables | 58.4m |
Other Current Assets | 36.6m |
Non-Current Assets | 65.3m |
Long-Term Investments | 7.9m |
PP&E | 40.1m |
Intangibles | 17.2m |
Free Cash Flow Analysis
Aemulus Holdings Bhd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
Aemulus Holdings Bhd
Revenue
|
52.4m
MYR
|
Cost of Revenue
|
-26m
MYR
|
Gross Profit
|
26.4m
MYR
|
Operating Expenses
|
-39.2m
MYR
|
Operating Income
|
-12.9m
MYR
|
Other Expenses
|
-3.7m
MYR
|
Net Income
|
-16.6m
MYR
|
AEMULUS Profitability Score
Profitability Due Diligence
Aemulus Holdings Bhd's profitability score is 27/100. The higher the profitability score, the more profitable the company is.
Score
Aemulus Holdings Bhd's profitability score is 27/100. The higher the profitability score, the more profitable the company is.
AEMULUS Solvency Score
Solvency Due Diligence
Aemulus Holdings Bhd's solvency score is 47/100. The higher the solvency score, the more solvent the company is.
Score
Aemulus Holdings Bhd's solvency score is 47/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
AEMULUS Price Targets Summary
Aemulus Holdings Bhd
Dividends
Current shareholder yield for AEMULUS is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one AEMULUS stock under the Base Case scenario is 0.48 MYR.
Compared to the current market price of 0.2 MYR, Aemulus Holdings Bhd is Undervalued by 58%.