Teo Guan Lee Corporation Bhd
KLSE:TGL
Intrinsic Value
The intrinsic value of one TGL stock under the Base Case scenario is 0.9 MYR. Compared to the current market price of 1 MYR, Teo Guan Lee Corporation Bhd is Overvalued by 10%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Teo Guan Lee Corporation Bhd
Fundamental Analysis


Revenue & Expenses Breakdown
Teo Guan Lee Corporation Bhd
Balance Sheet Decomposition
Teo Guan Lee Corporation Bhd
Current Assets | 109.5m |
Cash & Short-Term Investments | 37m |
Receivables | 17.9m |
Other Current Assets | 54.6m |
Non-Current Assets | 35.5m |
Long-Term Investments | 27.4m |
PP&E | 4.9m |
Intangibles | 2.6m |
Other Non-Current Assets | 613k |
Free Cash Flow Analysis
Teo Guan Lee Corporation Bhd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
Teo Guan Lee Corporation Bhd
Revenue
|
132m
MYR
|
Cost of Revenue
|
-82m
MYR
|
Gross Profit
|
50m
MYR
|
Operating Expenses
|
-39.1m
MYR
|
Operating Income
|
10.9m
MYR
|
Other Expenses
|
-2.4m
MYR
|
Net Income
|
8.5m
MYR
|
TGL Profitability Score
Profitability Due Diligence
Teo Guan Lee Corporation Bhd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Score
Teo Guan Lee Corporation Bhd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
TGL Solvency Score
Solvency Due Diligence
Teo Guan Lee Corporation Bhd's solvency score is 97/100. The higher the solvency score, the more solvent the company is.
Score
Teo Guan Lee Corporation Bhd's solvency score is 97/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TGL Price Targets Summary
Teo Guan Lee Corporation Bhd
Dividends
Current shareholder yield for TGL 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 TGL stock under the Base Case scenario is 0.9 MYR.
Compared to the current market price of 1 MYR, Teo Guan Lee Corporation Bhd is Overvalued by 10%.