C

CTOS Digital Bhd
KLSE:CTOS

Watchlist Manager
CTOS Digital Bhd
KLSE:CTOS
Watchlist
Price: 1.2 MYR 0.84%
Market Cap: 2.8B MYR
Have any thoughts about
CTOS Digital Bhd?
Write Note

Intrinsic Value

The intrinsic value of one CTOS stock under the Base Case scenario is 1.2 MYR. Compared to the current market price of 1.2 MYR, CTOS Digital Bhd is Fairly Valued.

The Intrinsic Value is calculated as the average of DCF and Relative values:

CTOS Intrinsic Value
1.2 MYR
Fairly Valued
Intrinsic Value
Price
C
Worst Case
Base Case
Best Case

Valuation History
CTOS Digital Bhd

Intrinsic Value History
Dive into the past to invest in the future

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Valuation History Unavailable

Historical valuation for CTOS cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
How do you feel about CTOS?
Bearish
Neutral
Bullish

Fundamental Analysis

1.2 MYR
+0.84%
+0.84%
Benchmark
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

CTOS Digital Bhd
MY
Professional Services
Market Cap
2.8B MYR
IPO
Jul 19, 2021
Employees
-
Malaysia
Market Cap
2.8B MYR
Industry
Professional Services
IPO
Jul 19, 2021
Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about CTOS Digital Bhd

Provide an overview of the primary business activities
of CTOS Digital Bhd.

What unique competitive advantages
does CTOS Digital Bhd hold over its rivals?

What risks and challenges
does CTOS Digital Bhd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for CTOS Digital Bhd.

Provide P/S
for CTOS Digital Bhd.

Provide P/E
for CTOS Digital Bhd.

Provide P/OCF
for CTOS Digital Bhd.

Provide P/FCFE
for CTOS Digital Bhd.

Provide P/B
for CTOS Digital Bhd.

Provide EV/S
for CTOS Digital Bhd.

Provide EV/GP
for CTOS Digital Bhd.

Provide EV/EBITDA
for CTOS Digital Bhd.

Provide EV/EBIT
for CTOS Digital Bhd.

Provide EV/OCF
for CTOS Digital Bhd.

Provide EV/FCFF
for CTOS Digital Bhd.

Provide EV/IC
for CTOS Digital Bhd.

Show me price targets
for CTOS Digital Bhd made by professional analysts.

What are the Revenue projections
for CTOS Digital Bhd?

How accurate were the past Revenue estimates
for CTOS Digital Bhd?

What are the Net Income projections
for CTOS Digital Bhd?

How accurate were the past Net Income estimates
for CTOS Digital Bhd?

What are the EPS projections
for CTOS Digital Bhd?

How accurate were the past EPS estimates
for CTOS Digital Bhd?

What are the EBIT projections
for CTOS Digital Bhd?

How accurate were the past EBIT estimates
for CTOS Digital Bhd?

Compare the revenue forecasts
for CTOS Digital Bhd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of CTOS Digital Bhd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of CTOS Digital Bhd against its competitors.

Analyze the profit margins
(gross, operating, and net) of CTOS Digital Bhd compared to its peers.

Compare the P/E ratios
of CTOS Digital Bhd against its peers.

Discuss the investment returns and shareholder value creation
comparing CTOS Digital Bhd with its peers.

Analyze the financial leverage
of CTOS Digital Bhd compared to its main competitors.

Show all profitability ratios
for CTOS Digital Bhd.

Provide ROE
for CTOS Digital Bhd.

Provide ROA
for CTOS Digital Bhd.

Provide ROIC
for CTOS Digital Bhd.

Provide ROCE
for CTOS Digital Bhd.

Provide Gross Margin
for CTOS Digital Bhd.

Provide Operating Margin
for CTOS Digital Bhd.

Provide Net Margin
for CTOS Digital Bhd.

Provide FCF Margin
for CTOS Digital Bhd.

Show all solvency ratios
for CTOS Digital Bhd.

Provide D/E Ratio
for CTOS Digital Bhd.

Provide D/A Ratio
for CTOS Digital Bhd.

Provide Interest Coverage Ratio
for CTOS Digital Bhd.

Provide Altman Z-Score Ratio
for CTOS Digital Bhd.

Provide Quick Ratio
for CTOS Digital Bhd.

Provide Current Ratio
for CTOS Digital Bhd.

Provide Cash Ratio
for CTOS Digital Bhd.

What is the historical Revenue growth
over the last 5 years for CTOS Digital Bhd?

What is the historical Net Income growth
over the last 5 years for CTOS Digital Bhd?

What is the current Free Cash Flow
of CTOS Digital Bhd?

Discuss the annual earnings per share (EPS)
trend over the past five years for CTOS Digital Bhd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
CTOS Digital Bhd

Current Assets 94.7m
Cash & Short-Term Investments 12.6m
Receivables 82.2m
Non-Current Assets 752.4m
Long-Term Investments 572m
PP&E 31.7m
Intangibles 147.6m
Other Non-Current Assets 1.1m
Current Liabilities 137.6m
Accounts Payable 51.5m
Other Current Liabilities 86.1m
Non-Current Liabilities 124.5m
Long-Term Debt 124.8m
Other Non-Current Liabilities -288k
Efficiency

Earnings Waterfall
CTOS Digital Bhd

Revenue
301.2m MYR
Cost of Revenue
-81.5m MYR
Gross Profit
219.7m MYR
Operating Expenses
-129.7m MYR
Operating Income
90m MYR
Other Expenses
39.9m MYR
Net Income
129.9m MYR

Free Cash Flow Analysis
CTOS Digital Bhd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

CTOS Profitability Score
Profitability Due Diligence

CTOS Digital Bhd's profitability score is 72/100. The higher the profitability score, the more profitable the company is.

72/100
Profitability
Score

CTOS Digital Bhd's profitability score is 72/100. The higher the profitability score, the more profitable the company is.

CTOS Solvency Score
Solvency Due Diligence

CTOS Digital Bhd's solvency score is 64/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
High Interest Coverage
64/100
Solvency
Score

CTOS Digital Bhd's solvency score is 64/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CTOS Price Targets Summary
CTOS Digital Bhd

Wall Street analysts forecast CTOS stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for CTOS is 1.72 MYR with a low forecast of 1.46 MYR and a high forecast of 2.15 MYR.

Lowest
Price Target
1.46 MYR
22% Upside
Average
Price Target
1.72 MYR
43% Upside
Highest
Price Target
2.15 MYR
79% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for CTOS?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for CTOS 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

See Also

Discover More
What is the Intrinsic Value of one CTOS stock?

The intrinsic value of one CTOS stock under the Base Case scenario is 1.2 MYR.

Is CTOS stock undervalued or overvalued?

Compared to the current market price of 1.2 MYR, CTOS Digital Bhd is Fairly Valued.

Back to Top