Hextar Capital Bhd
KLSE:HEXCAP
Intrinsic Value
The intrinsic value of one HEXCAP stock under the Base Case scenario is 0.52 MYR. Compared to the current market price of 0.26 MYR, Hextar Capital Bhd is Undervalued by 50%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Hextar Capital Bhd
Fundamental Analysis


Revenue & Expenses Breakdown
Hextar Capital Bhd
Balance Sheet Decomposition
Hextar Capital Bhd
Current Assets | 205.6m |
Cash & Short-Term Investments | 37.8m |
Receivables | 155.4m |
Other Current Assets | 12.3m |
Non-Current Assets | 207.7m |
Long-Term Investments | 139.1m |
PP&E | 34.9m |
Intangibles | 14.7m |
Other Non-Current Assets | 19m |
Free Cash Flow Analysis
Hextar Capital Bhd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
Hextar Capital Bhd
Revenue
|
93.9m
MYR
|
Cost of Revenue
|
-55.9m
MYR
|
Gross Profit
|
38m
MYR
|
Operating Expenses
|
-51.2m
MYR
|
Operating Income
|
-13.2m
MYR
|
Other Expenses
|
4.7m
MYR
|
Net Income
|
-8.6m
MYR
|
HEXCAP Profitability Score
Profitability Due Diligence
Hextar Capital Bhd's profitability score is 35/100. The higher the profitability score, the more profitable the company is.
Score
Hextar Capital Bhd's profitability score is 35/100. The higher the profitability score, the more profitable the company is.
HEXCAP Solvency Score
Solvency Due Diligence
Hextar Capital Bhd's solvency score is 46/100. The higher the solvency score, the more solvent the company is.
Score
Hextar Capital Bhd's solvency score is 46/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HEXCAP Price Targets Summary
Hextar Capital Bhd
Dividends
Current shareholder yield for HEXCAP 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 HEXCAP stock under the Base Case scenario is 0.52 MYR.
Compared to the current market price of 0.26 MYR, Hextar Capital Bhd is Undervalued by 50%.