Magnum Bhd
KLSE:MAG
Intrinsic Value
The intrinsic value of one MAG stock under the Base Case scenario is 0.381 MYR. Compared to the current market price of 0.175 MYR, Magnum Bhd is Undervalued by 54%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Magnum Bhd
Fundamental Analysis


Revenue & Expenses Breakdown
Magnum Bhd
Balance Sheet Decomposition
Magnum Bhd
Current Assets | 385.8m |
Cash & Short-Term Investments | 228.2m |
Receivables | 142.4m |
Other Current Assets | 15.2m |
Non-Current Assets | 793.3m |
PP&E | 374m |
Intangibles | 142.8m |
Other Non-Current Assets | 276.4m |
Free Cash Flow Analysis
Magnum Bhd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
Magnum Bhd
Revenue
|
329m
MYR
|
Cost of Revenue
|
-257.3m
MYR
|
Gross Profit
|
71.7m
MYR
|
Operating Expenses
|
-12.3m
MYR
|
Operating Income
|
59.4m
MYR
|
Other Expenses
|
-21m
MYR
|
Net Income
|
38.4m
MYR
|
MAG Profitability Score
Profitability Due Diligence
Magnum Bhd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Score
Magnum Bhd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
MAG Solvency Score
Solvency Due Diligence
Magnum Bhd's solvency score is 57/100. The higher the solvency score, the more solvent the company is.
Score
Magnum Bhd's solvency score is 57/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MAG Price Targets Summary
Magnum Bhd
According to Wall Street analysts, the average 1-year price target for MAG is 0.255 MYR with a low forecast of 0.253 MYR and a high forecast of 0.263 MYR.
Dividends
Current shareholder yield for MAG 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 MAG stock under the Base Case scenario is 0.381 MYR.
Compared to the current market price of 0.175 MYR, Magnum Bhd is Undervalued by 54%.