JAG Bhd
KLSE:JAG
Intrinsic Value
The intrinsic value of one JAG stock under the Base Case scenario is 0.34 MYR. Compared to the current market price of 0.235 MYR, JAG Bhd is Undervalued by 31%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
JAG Bhd
Fundamental Analysis


Revenue & Expenses Breakdown
JAG Bhd
Balance Sheet Decomposition
JAG Bhd
Current Assets | 119m |
Cash & Short-Term Investments | 18.4m |
Receivables | 25m |
Other Current Assets | 75.6m |
Non-Current Assets | 190.1m |
Long-Term Investments | 89.2m |
PP&E | 100.8m |
Intangibles | 98k |
Free Cash Flow Analysis
JAG Bhd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
JAG Bhd
Revenue
|
229.9m
MYR
|
Cost of Revenue
|
-168.1m
MYR
|
Gross Profit
|
61.8m
MYR
|
Operating Expenses
|
-48.8m
MYR
|
Operating Income
|
13m
MYR
|
Other Expenses
|
-6.5m
MYR
|
Net Income
|
6.5m
MYR
|
JAG Profitability Score
Profitability Due Diligence
JAG Bhd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
Score
JAG Bhd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
JAG Solvency Score
Solvency Due Diligence
JAG Bhd's solvency score is 53/100. The higher the solvency score, the more solvent the company is.
Score
JAG Bhd's solvency score is 53/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
JAG Price Targets Summary
JAG Bhd
Dividends
Current shareholder yield for JAG 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 JAG stock under the Base Case scenario is 0.34 MYR.
Compared to the current market price of 0.235 MYR, JAG Bhd is Undervalued by 31%.