Fraser & Neave Holdings Bhd
KLSE:F&N
Intrinsic Value
The intrinsic value of one F&N stock under the Base Case scenario is 33.88 MYR. Compared to the current market price of 28.98 MYR, Fraser & Neave Holdings Bhd is Undervalued by 14%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Fraser & Neave Holdings Bhd
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Fraser & Neave Holdings Bhd
Balance Sheet Decomposition
Fraser & Neave Holdings Bhd
Current Assets | 2.8B |
Cash & Short-Term Investments | 976.1m |
Receivables | 1.1B |
Other Current Assets | 772.3m |
Non-Current Assets | 3B |
Long-Term Investments | 202.5m |
PP&E | 2.3B |
Intangibles | 426.9m |
Other Non-Current Assets | 12.9m |
Free Cash Flow Analysis
Fraser & Neave Holdings Bhd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
Fraser & Neave Holdings Bhd
Revenue
|
5.3B
MYR
|
Cost of Revenue
|
-3.6B
MYR
|
Gross Profit
|
1.7B
MYR
|
Operating Expenses
|
-947.3m
MYR
|
Operating Income
|
727.4m
MYR
|
Other Expenses
|
-211.5m
MYR
|
Net Income
|
516m
MYR
|
F&N Profitability Score
Profitability Due Diligence
Fraser & Neave Holdings Bhd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Score
Fraser & Neave Holdings Bhd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
F&N Solvency Score
Solvency Due Diligence
Fraser & Neave Holdings Bhd's solvency score is 85/100. The higher the solvency score, the more solvent the company is.
Score
Fraser & Neave Holdings Bhd's solvency score is 85/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
F&N Price Targets Summary
Fraser & Neave Holdings Bhd
Dividends
Current shareholder yield for F&N 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 F&N stock under the Base Case scenario is 33.88 MYR.
Compared to the current market price of 28.98 MYR, Fraser & Neave Holdings Bhd is Undervalued by 14%.