Dagang NeXchange Bhd
KLSE:DNEX
Intrinsic Value
The intrinsic value of one DNEX stock under the Base Case scenario is 0.571 MYR. Compared to the current market price of 0.245 MYR, Dagang NeXchange Bhd is Undervalued by 57%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Dagang NeXchange Bhd
Fundamental Analysis


Revenue & Expenses Breakdown
Dagang NeXchange Bhd
Balance Sheet Decomposition
Dagang NeXchange Bhd
Current Assets | 578.1m |
Cash & Short-Term Investments | 232m |
Receivables | 218.2m |
Other Current Assets | 127.9m |
Non-Current Assets | 3.7B |
PP&E | 2.1B |
Intangibles | 1.2B |
Other Non-Current Assets | 390.8m |
Free Cash Flow Analysis
Dagang NeXchange Bhd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
Dagang NeXchange Bhd
Revenue
|
1.2B
MYR
|
Cost of Revenue
|
-953.2m
MYR
|
Gross Profit
|
218.3m
MYR
|
Operating Expenses
|
-241.4m
MYR
|
Operating Income
|
-23.1m
MYR
|
Other Expenses
|
-25m
MYR
|
Net Income
|
-48.1m
MYR
|
DNEX Profitability Score
Profitability Due Diligence
Dagang NeXchange Bhd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
Score
Dagang NeXchange Bhd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
DNEX Solvency Score
Solvency Due Diligence
Dagang NeXchange Bhd's solvency score is 58/100. The higher the solvency score, the more solvent the company is.
Score
Dagang NeXchange Bhd's solvency score is 58/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DNEX Price Targets Summary
Dagang NeXchange Bhd
According to Wall Street analysts, the average 1-year price target for DNEX is 0.408 MYR with a low forecast of 0.283 MYR and a high forecast of 0.546 MYR.
Dividends
Current shareholder yield for DNEX 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 DNEX stock under the Base Case scenario is 0.571 MYR.
Compared to the current market price of 0.245 MYR, Dagang NeXchange Bhd is Undervalued by 57%.