Unisem (M) Bhd
KLSE:UNISEM
Intrinsic Value
The intrinsic value of one UNISEM stock under the Base Case scenario is 2.29 MYR. Compared to the current market price of 1.91 MYR, Unisem (M) Bhd is Undervalued by 17%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Unisem (M) Bhd
Fundamental Analysis


Revenue & Expenses Breakdown
Unisem (M) Bhd
Balance Sheet Decomposition
Unisem (M) Bhd
Current Assets | 744.7m |
Cash & Short-Term Investments | 278.4m |
Receivables | 218.2m |
Other Current Assets | 248.1m |
Non-Current Assets | 2.1B |
PP&E | 2.1B |
Other Non-Current Assets | 47.5m |
Free Cash Flow Analysis
Unisem (M) Bhd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
Unisem (M) Bhd
Revenue
|
1.6B
MYR
|
Cost of Revenue
|
-1.5B
MYR
|
Gross Profit
|
113.2m
MYR
|
Operating Expenses
|
-23.9m
MYR
|
Operating Income
|
89.3m
MYR
|
Other Expenses
|
-28.6m
MYR
|
Net Income
|
60.7m
MYR
|
UNISEM Profitability Score
Profitability Due Diligence
Unisem (M) Bhd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
Score
Unisem (M) Bhd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
UNISEM Solvency Score
Solvency Due Diligence
Unisem (M) Bhd's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Score
Unisem (M) Bhd's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
UNISEM Price Targets Summary
Unisem (M) Bhd
According to Wall Street analysts, the average 1-year price target for UNISEM is 2.08 MYR with a low forecast of 1.41 MYR and a high forecast of 3.52 MYR.
Dividends
Current shareholder yield for UNISEM 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 UNISEM stock under the Base Case scenario is 2.29 MYR.
Compared to the current market price of 1.91 MYR, Unisem (M) Bhd is Undervalued by 17%.