MAG Holdings Berhad
KLSE:MAGNUM
Intrinsic Value
The intrinsic value of one MAGNUM stock under the Base Case scenario is 1.89 MYR. Compared to the current market price of 1.2 MYR, MAG Holdings Berhad is Undervalued by 36%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
MAG Holdings Berhad
Fundamental Analysis


Revenue & Expenses Breakdown
MAG Holdings Berhad
Balance Sheet Decomposition
MAG Holdings Berhad
Current Assets | 287.1m |
Cash & Short-Term Investments | 203.6m |
Receivables | 82.7m |
Other Current Assets | 840k |
Non-Current Assets | 3.2B |
Long-Term Investments | 388.8m |
PP&E | 82.7m |
Intangibles | 2.7B |
Other Non-Current Assets | 1.7m |
Free Cash Flow Analysis
MAG Holdings Berhad
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
MAG Holdings Berhad
Revenue
|
2.3B
MYR
|
Cost of Revenue
|
-1.9B
MYR
|
Gross Profit
|
335.8m
MYR
|
Operating Expenses
|
-83.8m
MYR
|
Operating Income
|
252m
MYR
|
Other Expenses
|
-115.2m
MYR
|
Net Income
|
136.8m
MYR
|
MAGNUM Profitability Score
Profitability Due Diligence
MAG Holdings Berhad's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
MAG Holdings Berhad's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
MAGNUM Solvency Score
Solvency Due Diligence
MAG Holdings Berhad's solvency score is 49/100. The higher the solvency score, the more solvent the company is.
Score
MAG Holdings Berhad's solvency score is 49/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MAGNUM Price Targets Summary
MAG Holdings Berhad
According to Wall Street analysts, the average 1-year price target for MAGNUM is 1.41 MYR with a low forecast of 1.25 MYR and a high forecast of 1.64 MYR.
Dividends
Current shareholder yield for MAGNUM 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 MAGNUM stock under the Base Case scenario is 1.89 MYR.
Compared to the current market price of 1.2 MYR, MAG Holdings Berhad is Undervalued by 36%.