Harvest Miracle Capital Bhd
KLSE:HM
Intrinsic Value
The intrinsic value of one HM stock under the Base Case scenario is 0.07 MYR. Compared to the current market price of 0.18 MYR, Harvest Miracle Capital Bhd is Overvalued by 60%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Harvest Miracle Capital Bhd
Fundamental Analysis


Revenue & Expenses Breakdown
Harvest Miracle Capital Bhd
Balance Sheet Decomposition
Harvest Miracle Capital Bhd
Current Assets | 64.8m |
Cash & Short-Term Investments | 24.3m |
Receivables | 26.2m |
Other Current Assets | 14.4m |
Non-Current Assets | 279.9m |
Long-Term Investments | 187.1m |
PP&E | 69.2m |
Intangibles | 114k |
Other Non-Current Assets | 23.5m |
Free Cash Flow Analysis
Harvest Miracle Capital Bhd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
Harvest Miracle Capital Bhd
Revenue
|
94.8m
MYR
|
Cost of Revenue
|
-78.6m
MYR
|
Gross Profit
|
16.1m
MYR
|
Operating Expenses
|
-4.2m
MYR
|
Operating Income
|
11.9m
MYR
|
Other Expenses
|
7.3m
MYR
|
Net Income
|
19.3m
MYR
|
HM Profitability Score
Profitability Due Diligence
Harvest Miracle Capital Bhd's profitability score is 42/100. The higher the profitability score, the more profitable the company is.
Score
Harvest Miracle Capital Bhd's profitability score is 42/100. The higher the profitability score, the more profitable the company is.
HM Solvency Score
Solvency Due Diligence
Harvest Miracle Capital Bhd's solvency score is 85/100. The higher the solvency score, the more solvent the company is.
Score
Harvest Miracle Capital Bhd's solvency score is 85/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HM Price Targets Summary
Harvest Miracle Capital Bhd
Dividends
Current shareholder yield for HM 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 HM stock under the Base Case scenario is 0.07 MYR.
Compared to the current market price of 0.18 MYR, Harvest Miracle Capital Bhd is Overvalued by 60%.