U

UEM Edgenta Bhd
KLSE:EDGENTA

Watchlist Manager
UEM Edgenta Bhd
KLSE:EDGENTA
Watchlist
Price: 0.805 MYR -1.83%
Market Cap: 669.5m MYR
Have any thoughts about
UEM Edgenta Bhd?
Write Note

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Dec 23, 2024.

Estimated DCF Value of one EDGENTA stock is 0.909 MYR. Compared to the current market price of 0.805 MYR, the stock is Undervalued by 11%.

EDGENTA DCF Value
Base Case
0.909 MYR
Undervaluation 11%
DCF Value
Price
U
Worst Case
Base Case
Best Case
0.909
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 0.909 MYR

Present Value Calculation

This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.

DCF Model
Base Case Scenario

The present value of cash flows over the next 5 years amounts to 196.8m MYR. The present value of the terminal value is 559.6m MYR. The total present value equals 756.4m MYR.
Forecast Period
Years
Discount Rate
%
Show All DCF Settings
Terminal Growth
%
Hide DCF Settings
Save

DCF Value Calculation

This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.

Present Value to DCF Value
Capital Structure

Present Value 756.4m MYR
Equity Value 756.4m MYR
/ Shares Outstanding 831.6m
EDGENTA DCF Value 0.909 MYR
Undervalued by 11%

You are using the equity valuation model. In this approach, further calculations for converting firm value to equity value are not required. The present value, obtained in the present value calculation block, already represents the equity value.

The DCF value per share is derived by dividing the present value by the number of shares:

Present Value
756.4m MYR
/
Number of Shares
831.6m
=
DCF Value
0.909 MYR

Valuation Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.

DCF Financials
Financials used in DCF Calculation

Revenue
3.2B 3.7B
Net Income
43.9m 55.9m

See Also

Discover More

What is the DCF value of one EDGENTA stock?

Estimated DCF Value of one EDGENTA stock is 0.909 MYR. Compared to the current market price of 0.805 MYR, the stock is Undervalued by 11%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Utilizing the DCF operating model, UEM Edgenta Bhd's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 756.4m MYR.

2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of 0.909 MYR per share.

Back to Top
//