United Plantations Bhd
KLSE:UTDPLT
Intrinsic Value
The intrinsic value of one UTDPLT stock under the Base Case scenario is 13.54 MYR. Compared to the current market price of 22.9 MYR, United Plantations Bhd is Overvalued by 41%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
United Plantations Bhd
Fundamental Analysis


Revenue & Expenses Breakdown
United Plantations Bhd
Balance Sheet Decomposition
United Plantations Bhd
Current Assets | 1.1B |
Cash & Short-Term Investments | 486.8m |
Receivables | 283.1m |
Other Current Assets | 363.8m |
Non-Current Assets | 2.1B |
Long-Term Investments | 87.3m |
PP&E | 1.7B |
Intangibles | 356.9m |
Other Non-Current Assets | 1m |
Free Cash Flow Analysis
United Plantations Bhd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
United Plantations Bhd
Revenue
|
2.2B
MYR
|
Cost of Revenue
|
-987.6m
MYR
|
Gross Profit
|
1.2B
MYR
|
Operating Expenses
|
-317.2m
MYR
|
Operating Income
|
893m
MYR
|
Other Expenses
|
-178m
MYR
|
Net Income
|
715.1m
MYR
|
UTDPLT Profitability Score
Profitability Due Diligence
United Plantations Bhd's profitability score is 69/100. The higher the profitability score, the more profitable the company is.
Score
United Plantations Bhd's profitability score is 69/100. The higher the profitability score, the more profitable the company is.
UTDPLT Solvency Score
Solvency Due Diligence
United Plantations Bhd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Score
United Plantations Bhd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
UTDPLT Price Targets Summary
United Plantations Bhd
According to Wall Street analysts, the average 1-year price target for UTDPLT is 20.26 MYR with a low forecast of 20.07 MYR and a high forecast of 20.86 MYR.
Dividends
Current shareholder yield for UTDPLT 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 UTDPLT stock under the Base Case scenario is 13.54 MYR.
Compared to the current market price of 22.9 MYR, United Plantations Bhd is Overvalued by 41%.