AEON CO (M) Bhd
KLSE:AEON
Intrinsic Value
The intrinsic value of one AEON stock under the Base Case scenario is 2.46 MYR. Compared to the current market price of 1.48 MYR, AEON CO (M) Bhd is Undervalued by 40%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
AEON CO (M) Bhd
Fundamental Analysis


Revenue & Expenses Breakdown
AEON CO (M) Bhd
Balance Sheet Decomposition
AEON CO (M) Bhd
Current Assets | 1.1B |
Cash & Short-Term Investments | 371.4m |
Receivables | 81.9m |
Other Current Assets | 614.1m |
Non-Current Assets | 4.6B |
Long-Term Investments | 60.1m |
PP&E | 4.3B |
Intangibles | 28.6m |
Other Non-Current Assets | 213.2m |
Free Cash Flow Analysis
AEON CO (M) Bhd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
AEON CO (M) Bhd
Revenue
|
4.3B
MYR
|
Operating Expenses
|
-4B
MYR
|
Operating Income
|
294.6m
MYR
|
Other Expenses
|
-166.6m
MYR
|
Net Income
|
128m
MYR
|
AEON Profitability Score
Profitability Due Diligence
AEON CO (M) Bhd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Score
AEON CO (M) Bhd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
AEON Solvency Score
Solvency Due Diligence
AEON CO (M) Bhd's solvency score is 31/100. The higher the solvency score, the more solvent the company is.
Score
AEON CO (M) Bhd's solvency score is 31/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
AEON Price Targets Summary
AEON CO (M) Bhd
According to Wall Street analysts, the average 1-year price target for AEON is 1.77 MYR with a low forecast of 1.52 MYR and a high forecast of 2.1 MYR.
Dividends
Current shareholder yield for AEON 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 AEON stock under the Base Case scenario is 2.46 MYR.
Compared to the current market price of 1.48 MYR, AEON CO (M) Bhd is Undervalued by 40%.