G

GDB Holdings Bhd
KLSE:GDB

Watchlist Manager
GDB Holdings Bhd
KLSE:GDB
Watchlist
Price: 0.37 MYR -1.33% Market Closed
Market Cap: 381.6m MYR

Intrinsic Value

The intrinsic value of one GDB stock under the Base Case scenario is 0.91 MYR. Compared to the current market price of 0.37 MYR, GDB Holdings Bhd is Undervalued by 59%.

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

GDB Intrinsic Value
0.91 MYR
Undervaluation 59%
Intrinsic Value
Price
G
Worst Case
Base Case
Best Case

Valuation History
GDB Holdings Bhd

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

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 GDB valued this way?

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

Explain Valuation
Compare GDB to

Fundamental Analysis

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

Balance Sheet Decomposition
GDB Holdings Bhd

Current Assets 412.1m
Cash & Short-Term Investments 93.2m
Receivables 318.9m
Non-Current Assets 16.9m
PP&E 16.9m
Current Liabilities 192.6m
Accounts Payable 49.1m
Other Current Liabilities 143.5m
Non-Current Liabilities 882k
Other Non-Current Liabilities 882k
Efficiency

Free Cash Flow Analysis
GDB Holdings Bhd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
GDB Holdings Bhd

Revenue
643.1m MYR
Cost of Revenue
-531.1m MYR
Gross Profit
111.9m MYR
Operating Expenses
-26m MYR
Operating Income
85.9m MYR
Other Expenses
-20.1m MYR
Net Income
65.8m MYR
Fundamental Scores

GDB Profitability Score
Profitability Due Diligence

GDB Holdings Bhd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

59/100
Profitability
Score

GDB Holdings Bhd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

GDB Solvency Score
Solvency Due Diligence

GDB Holdings Bhd's solvency score is 70/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
70/100
Solvency
Score

GDB Holdings Bhd's solvency score is 70/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

GDB Price Targets Summary
GDB Holdings Bhd

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

According to Wall Street analysts, the average 1-year price target for GDB is 0.54 MYR with a low forecast of 0.54 MYR and a high forecast of 0.56 MYR.

Lowest
Price Target
0.54 MYR
45% Upside
Average
Price Target
0.54 MYR
46% Upside
Highest
Price Target
0.56 MYR
50% 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 GDB 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 GDB stock?

The intrinsic value of one GDB stock under the Base Case scenario is 0.91 MYR.

Is GDB stock undervalued or overvalued?

Compared to the current market price of 0.37 MYR, GDB Holdings Bhd is Undervalued by 59%.

Back to Top