Sarawak Plantation Bhd
KLSE:SWKPLNT
Intrinsic Value
The intrinsic value of one SWKPLNT stock under the Base Case scenario is 3.01 MYR. Compared to the current market price of 2.29 MYR, Sarawak Plantation Bhd is Undervalued by 24%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Sarawak Plantation Bhd
Fundamental Analysis


Revenue & Expenses Breakdown
Sarawak Plantation Bhd
Balance Sheet Decomposition
Sarawak Plantation Bhd
Current Assets | 306.4m |
Cash & Short-Term Investments | 180.8m |
Receivables | 16.9m |
Other Current Assets | 108.7m |
Non-Current Assets | 690.6m |
Long-Term Investments | 4.9m |
PP&E | 685.7m |
Free Cash Flow Analysis
Sarawak Plantation Bhd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
Sarawak Plantation Bhd
Revenue
|
551.4m
MYR
|
Cost of Revenue
|
-401.4m
MYR
|
Gross Profit
|
150m
MYR
|
Operating Expenses
|
-49.8m
MYR
|
Operating Income
|
100.2m
MYR
|
Other Expenses
|
-8.2m
MYR
|
Net Income
|
92m
MYR
|
SWKPLNT Profitability Score
Profitability Due Diligence
Sarawak Plantation Bhd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Score
Sarawak Plantation Bhd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
SWKPLNT Solvency Score
Solvency Due Diligence
Sarawak Plantation Bhd's solvency score is 93/100. The higher the solvency score, the more solvent the company is.
Score
Sarawak Plantation Bhd's solvency score is 93/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SWKPLNT Price Targets Summary
Sarawak Plantation Bhd
According to Wall Street analysts, the average 1-year price target for SWKPLNT is 2.74 MYR with a low forecast of 2.31 MYR and a high forecast of 3.05 MYR.
Dividends
Current shareholder yield for SWKPLNT 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 SWKPLNT stock under the Base Case scenario is 3.01 MYR.
Compared to the current market price of 2.29 MYR, Sarawak Plantation Bhd is Undervalued by 24%.