Ep Manufacturing Bhd
KLSE:EPMB
Intrinsic Value
The intrinsic value of one EPMB stock under the Base Case scenario is 0.737 MYR. Compared to the current market price of 0.435 MYR, Ep Manufacturing Bhd is Undervalued by 41%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Ep Manufacturing Bhd
Fundamental Analysis


Revenue & Expenses Breakdown
Ep Manufacturing Bhd
Balance Sheet Decomposition
Ep Manufacturing Bhd
Current Assets | 243.5m |
Cash & Short-Term Investments | 93.4m |
Receivables | 81.2m |
Other Current Assets | 69m |
Non-Current Assets | 412.7m |
Long-Term Investments | 69.6m |
PP&E | 255.6m |
Intangibles | 84.4m |
Other Non-Current Assets | 3.1m |
Free Cash Flow Analysis
Ep Manufacturing Bhd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
Ep Manufacturing Bhd
Revenue
|
594.7m
MYR
|
Operating Expenses
|
-569m
MYR
|
Operating Income
|
25.7m
MYR
|
Other Expenses
|
-6.7m
MYR
|
Net Income
|
19m
MYR
|
EPMB Profitability Score
Profitability Due Diligence
Ep Manufacturing Bhd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
Score
Ep Manufacturing Bhd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
EPMB Solvency Score
Solvency Due Diligence
Ep Manufacturing Bhd's solvency score is 44/100. The higher the solvency score, the more solvent the company is.
Score
Ep Manufacturing Bhd's solvency score is 44/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
EPMB Price Targets Summary
Ep Manufacturing Bhd
Dividends
Current shareholder yield for EPMB 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 EPMB stock under the Base Case scenario is 0.737 MYR.
Compared to the current market price of 0.435 MYR, Ep Manufacturing Bhd is Undervalued by 41%.