D

DXN Holdings Bhd
KLSE:DXN

Watchlist Manager
DXN Holdings Bhd
KLSE:DXN
Watchlist
Price: 0.51 MYR Market Closed
Market Cap: 2.5B MYR

Intrinsic Value

The intrinsic value of one DXN stock under the Base Case scenario is 1.14 MYR. Compared to the current market price of 0.51 MYR, DXN Holdings Bhd is Undervalued by 55%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

DXN Intrinsic Value
1.14 MYR
Undervaluation 55%
Intrinsic Value
Price
D
Worst Case
Base Case
Best Case

Valuation History
DXN Holdings Bhd

What is Valuation History?
Ask AI Assistant
What other research platforms think about DXN?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is DXN valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for DXN Holdings Bhd.

Explain Valuation
Compare DXN to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about DXN?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
DXN Holdings Bhd

Current Assets 1.1B
Cash & Short-Term Investments 635m
Receivables 175.6m
Other Current Assets 273.3m
Non-Current Assets 1B
Long-Term Investments 6.2m
PP&E 860.6m
Intangibles 6.1m
Other Non-Current Assets 142.8m
Current Liabilities 698.3m
Accounts Payable 485m
Short-Term Debt 173.6m
Other Current Liabilities 39.7m
Non-Current Liabilities 116.3m
Long-Term Debt 30.4m
Other Non-Current Liabilities 85.8m
Efficiency

Free Cash Flow Analysis
DXN Holdings Bhd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
DXN Holdings Bhd

Revenue
1.9B MYR
Cost of Revenue
-282.8m MYR
Gross Profit
1.6B MYR
Operating Expenses
-1.1B MYR
Operating Income
515.1m MYR
Other Expenses
-194.4m MYR
Net Income
320.7m MYR
Fundamental Scores

DXN Profitability Score
Profitability Due Diligence

DXN Holdings Bhd's profitability score is 68/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROIC
Exceptional 3Y Average ROE
Exceptional ROIC
Exceptional Gross Margin
68/100
Profitability
Score

DXN Holdings Bhd's profitability score is 68/100. The higher the profitability score, the more profitable the company is.

DXN Solvency Score
Solvency Due Diligence

DXN Holdings Bhd's solvency score is 85/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Low D/E
Negative Net Debt
85/100
Solvency
Score

DXN Holdings Bhd's solvency score is 85/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

DXN Price Targets Summary
DXN Holdings Bhd

Wall Street analysts forecast DXN stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for DXN is 0.66 MYR with a low forecast of 0.56 MYR and a high forecast of 0.74 MYR.

Lowest
Price Target
0.56 MYR
9% Upside
Average
Price Target
0.66 MYR
29% Upside
Highest
Price Target
0.74 MYR
44% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for DXN 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one DXN stock?

The intrinsic value of one DXN stock under the Base Case scenario is 1.14 MYR.

Is DXN stock undervalued or overvalued?

Compared to the current market price of 0.51 MYR, DXN Holdings Bhd is Undervalued by 55%.

Back to Top