Compugates Holdings Bhd
KLSE:COMPUGT
Intrinsic Value
The intrinsic value of one COMPUGT stock under the Base Case scenario is 0.01 MYR. Compared to the current market price of 0.01 MYR, Compugates Holdings Bhd is Overvalued by 24%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Compugates Holdings Bhd
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Compugates Holdings Bhd
Balance Sheet Decomposition
Compugates Holdings Bhd
Current Assets | 59.4m |
Cash & Short-Term Investments | 6.8m |
Receivables | 1.4m |
Other Current Assets | 51.2m |
Non-Current Assets | 112.6m |
PP&E | 19m |
Other Non-Current Assets | 93.6m |
Free Cash Flow Analysis
Compugates Holdings Bhd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
Compugates Holdings Bhd
Revenue
|
22.2m
MYR
|
Cost of Revenue
|
-21.7m
MYR
|
Gross Profit
|
480k
MYR
|
Operating Expenses
|
-11.3m
MYR
|
Operating Income
|
-10.8m
MYR
|
Other Expenses
|
349k
MYR
|
Net Income
|
-10.4m
MYR
|
COMPUGT Profitability Score
Profitability Due Diligence
Compugates Holdings Bhd's profitability score is 28/100. The higher the profitability score, the more profitable the company is.
Score
Compugates Holdings Bhd's profitability score is 28/100. The higher the profitability score, the more profitable the company is.
COMPUGT Solvency Score
Solvency Due Diligence
Compugates Holdings Bhd's solvency score is 45/100. The higher the solvency score, the more solvent the company is.
Score
Compugates Holdings Bhd's solvency score is 45/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
COMPUGT Price Targets Summary
Compugates Holdings Bhd
Dividends
Current shareholder yield for COMPUGT 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 COMPUGT stock under the Base Case scenario is 0.01 MYR.
Compared to the current market price of 0.01 MYR, Compugates Holdings Bhd is Overvalued by 24%.