Gas Malaysia Bhd
KLSE:GASMSIA
Intrinsic Value
The intrinsic value of one GASMSIA stock under the Base Case scenario is 4.81 MYR. Compared to the current market price of 4.31 MYR, Gas Malaysia Bhd is Undervalued by 10%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Gas Malaysia Bhd
Fundamental Analysis


Revenue & Expenses Breakdown
Gas Malaysia Bhd
Balance Sheet Decomposition
Gas Malaysia Bhd
Current Assets | 1.6B |
Cash & Short-Term Investments | 763m |
Receivables | 802.7m |
Non-Current Assets | 2.1B |
Long-Term Investments | 77.2m |
PP&E | 1.9B |
Other Non-Current Assets | 109.2m |
Free Cash Flow Analysis
Gas Malaysia Bhd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
Gas Malaysia Bhd
Revenue
|
8B
MYR
|
Cost of Revenue
|
-7.4B
MYR
|
Gross Profit
|
690.3m
MYR
|
Operating Expenses
|
-109.9m
MYR
|
Operating Income
|
580.5m
MYR
|
Other Expenses
|
-139.1m
MYR
|
Net Income
|
441.4m
MYR
|
GASMSIA Profitability Score
Profitability Due Diligence
Gas Malaysia Bhd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
Score
Gas Malaysia Bhd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
GASMSIA Solvency Score
Solvency Due Diligence
Gas Malaysia Bhd's solvency score is 78/100. The higher the solvency score, the more solvent the company is.
Score
Gas Malaysia Bhd's solvency score is 78/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GASMSIA Price Targets Summary
Gas Malaysia Bhd
According to Wall Street analysts, the average 1-year price target for GASMSIA is 4.38 MYR with a low forecast of 3.99 MYR and a high forecast of 4.83 MYR.
Dividends
Current shareholder yield for GASMSIA 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 GASMSIA stock under the Base Case scenario is 4.81 MYR.
Compared to the current market price of 4.31 MYR, Gas Malaysia Bhd is Undervalued by 10%.