Uoa Development Bhd
KLSE:UOADEV
Intrinsic Value
The intrinsic value of one UOADEV stock under the Base Case scenario is 1.54 MYR. Compared to the current market price of 1.76 MYR, Uoa Development Bhd is Overvalued by 13%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Uoa Development Bhd
Fundamental Analysis


Revenue & Expenses Breakdown
Uoa Development Bhd
Balance Sheet Decomposition
Uoa Development Bhd
Current Assets | 3.6B |
Cash & Short-Term Investments | 1.8B |
Receivables | 420.6m |
Other Current Assets | 1.4B |
Non-Current Assets | 2.7B |
Long-Term Investments | 1.9B |
PP&E | 380.3m |
Other Non-Current Assets | 500.6m |
Free Cash Flow Analysis
Uoa Development Bhd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
Uoa Development Bhd
Revenue
|
545.7m
MYR
|
Cost of Revenue
|
-349.6m
MYR
|
Gross Profit
|
196.1m
MYR
|
Operating Expenses
|
104.2m
MYR
|
Operating Income
|
300.3m
MYR
|
Other Expenses
|
-13m
MYR
|
Net Income
|
287.3m
MYR
|
UOADEV Profitability Score
Profitability Due Diligence
Uoa Development Bhd's profitability score is 63/100. The higher the profitability score, the more profitable the company is.
Score
Uoa Development Bhd's profitability score is 63/100. The higher the profitability score, the more profitable the company is.
UOADEV Solvency Score
Solvency Due Diligence
Uoa Development Bhd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Score
Uoa Development Bhd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
UOADEV Price Targets Summary
Uoa Development Bhd
According to Wall Street analysts, the average 1-year price target for UOADEV is 1.96 MYR with a low forecast of 1.73 MYR and a high forecast of 2.21 MYR.
Dividends
Current shareholder yield for UOADEV 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 UOADEV stock under the Base Case scenario is 1.54 MYR.
Compared to the current market price of 1.76 MYR, Uoa Development Bhd is Overvalued by 13%.