CTOS Digital Bhd
KLSE:CTOS
Intrinsic Value
The intrinsic value of one CTOS stock under the Base Case scenario is 1.15 MYR. Compared to the current market price of 1.13 MYR, CTOS Digital Bhd is Undervalued by 1%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
CTOS Digital Bhd
Fundamental Analysis


Revenue & Expenses Breakdown
CTOS Digital Bhd
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 |
Free Cash Flow Analysis
CTOS Digital Bhd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
CTOS Digital Bhd
Revenue
|
304.9m
MYR
|
Cost of Revenue
|
-83.8m
MYR
|
Gross Profit
|
221.1m
MYR
|
Operating Expenses
|
-129.5m
MYR
|
Operating Income
|
91.6m
MYR
|
Other Expenses
|
14.7m
MYR
|
Net Income
|
106.3m
MYR
|
CTOS Profitability Score
Profitability Due Diligence
CTOS Digital Bhd's profitability score is 69/100. The higher the profitability score, the more profitable the company is.
Score
CTOS Digital Bhd's profitability score is 69/100. 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.
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
According to Wall Street analysts, the average 1-year price target for CTOS is 1.57 MYR with a low forecast of 1.34 MYR and a high forecast of 1.93 MYR.
Dividends
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?
The intrinsic value of one CTOS stock under the Base Case scenario is 1.15 MYR.
Compared to the current market price of 1.13 MYR, CTOS Digital Bhd is Undervalued by 1%.