Gdex Bhd
KLSE:GDEX
Intrinsic Value
The intrinsic value of one GDEX stock under the Base Case scenario is 0.11 MYR. Compared to the current market price of 0.16 MYR, Gdex Bhd is Overvalued by 34%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Gdex Bhd
Fundamental Analysis


Revenue & Expenses Breakdown
Gdex Bhd
Balance Sheet Decomposition
Gdex Bhd
Current Assets | 307.3m |
Cash & Short-Term Investments | 197.6m |
Receivables | 105.9m |
Other Current Assets | 3.8m |
Non-Current Assets | 282.6m |
Long-Term Investments | 31.4m |
PP&E | 216.7m |
Intangibles | 31.9m |
Other Non-Current Assets | 2.6m |
Free Cash Flow Analysis
Gdex Bhd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
Gdex Bhd
Revenue
|
420.5m
MYR
|
Operating Expenses
|
-414.7m
MYR
|
Operating Income
|
5.8m
MYR
|
Other Expenses
|
-7.5m
MYR
|
Net Income
|
-1.8m
MYR
|
GDEX Profitability Score
Profitability Due Diligence
Gdex Bhd's profitability score is 36/100. The higher the profitability score, the more profitable the company is.
Score
Gdex Bhd's profitability score is 36/100. The higher the profitability score, the more profitable the company is.
GDEX Solvency Score
Solvency Due Diligence
Gdex Bhd's solvency score is 65/100. The higher the solvency score, the more solvent the company is.
Score
Gdex Bhd's solvency score is 65/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GDEX Price Targets Summary
Gdex Bhd
Dividends
Current shareholder yield for GDEX 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 GDEX stock under the Base Case scenario is 0.11 MYR.
Compared to the current market price of 0.16 MYR, Gdex Bhd is Overvalued by 34%.