Elsoft Research Bhd
KLSE:ELSOFT
Intrinsic Value
The intrinsic value of one ELSOFT stock under the Base Case scenario is 0.302 MYR. Compared to the current market price of 0.295 MYR, Elsoft Research Bhd is Undervalued by 2%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Elsoft Research Bhd
Fundamental Analysis


Revenue & Expenses Breakdown
Elsoft Research Bhd
Balance Sheet Decomposition
Elsoft Research Bhd
Current Assets | 85.7m |
Cash & Short-Term Investments | 76.8m |
Receivables | 6.3m |
Other Current Assets | 2.7m |
Non-Current Assets | 28.1m |
Long-Term Investments | 10.1m |
PP&E | 18m |
Free Cash Flow Analysis
Elsoft Research Bhd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
Elsoft Research Bhd
Revenue
|
13.9m
MYR
|
Cost of Revenue
|
-11.6m
MYR
|
Gross Profit
|
2.3m
MYR
|
Operating Expenses
|
875k
MYR
|
Operating Income
|
3.2m
MYR
|
Other Expenses
|
-996k
MYR
|
Net Income
|
2.2m
MYR
|
ELSOFT Profitability Score
Profitability Due Diligence
Elsoft Research Bhd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
Score
Elsoft Research Bhd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
ELSOFT Solvency Score
Solvency Due Diligence
Elsoft Research Bhd's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Score
Elsoft Research Bhd's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ELSOFT Price Targets Summary
Elsoft Research Bhd
According to Wall Street analysts, the average 1-year price target for ELSOFT is 0.53 MYR with a low forecast of 0.525 MYR and a high forecast of 0.546 MYR.
Dividends
Current shareholder yield for ELSOFT 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 ELSOFT stock under the Base Case scenario is 0.302 MYR.
Compared to the current market price of 0.295 MYR, Elsoft Research Bhd is Undervalued by 2%.