M & A Equity Holdings Bhd
KLSE:M&A
Intrinsic Value
The intrinsic value of one M&A stock under the Base Case scenario is 0.093 MYR. Compared to the current market price of 0.235 MYR, M & A Equity Holdings Bhd is Overvalued by 60%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
M & A Equity Holdings Bhd
Fundamental Analysis


Revenue & Expenses Breakdown
M & A Equity Holdings Bhd
Balance Sheet Decomposition
M & A Equity Holdings Bhd
Current Assets | 519.7m |
Cash & Short-Term Investments | 199.8m |
Receivables | 311m |
Other Current Assets | 8.9m |
Non-Current Assets | 126.9m |
PP&E | 4.2m |
Intangibles | 52.2m |
Other Non-Current Assets | 70.5m |
Free Cash Flow Analysis
M & A Equity Holdings Bhd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
M & A Equity Holdings Bhd
Revenue
|
52.1m
MYR
|
Cost of Revenue
|
-119k
MYR
|
Gross Profit
|
51.9m
MYR
|
Operating Expenses
|
-23.8m
MYR
|
Operating Income
|
28.1m
MYR
|
Other Expenses
|
-9.5m
MYR
|
Net Income
|
18.6m
MYR
|
M&A Profitability Score
Profitability Due Diligence
M & A Equity Holdings Bhd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Score
M & A Equity Holdings Bhd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
M&A Solvency Score
Solvency Due Diligence
M & A Equity Holdings Bhd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Score
M & A Equity Holdings Bhd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
M&A Price Targets Summary
M & A Equity Holdings Bhd
Dividends
Current shareholder yield for M&A 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 M&A stock under the Base Case scenario is 0.093 MYR.
Compared to the current market price of 0.235 MYR, M & A Equity Holdings Bhd is Overvalued by 60%.