K

Karex Bhd
KLSE:KAREX

Watchlist Manager
Karex Bhd
KLSE:KAREX
Watchlist
Price: 0.7 MYR Market Closed
Market Cap: 737.4m MYR

Intrinsic Value

The intrinsic value of one KAREX stock under the Base Case scenario is 1.35 MYR. Compared to the current market price of 0.7 MYR, Karex Bhd is Undervalued by 48%.

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

KAREX Intrinsic Value
1.35 MYR
Undervaluation 48%
Intrinsic Value
Price
K
Worst Case
Base Case
Best Case

Valuation History
Karex Bhd

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

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 KAREX valued this way?

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

Explain Valuation
Compare KAREX to

Fundamental Analysis

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

Balance Sheet Decomposition
Karex Bhd

Current Assets 317.4m
Cash & Short-Term Investments 33.2m
Receivables 125.1m
Other Current Assets 159.1m
Non-Current Assets 446.4m
PP&E 332.3m
Intangibles 107.1m
Other Non-Current Assets 7m
Current Liabilities 209m
Accounts Payable 67.3m
Short-Term Debt 112.9m
Other Current Liabilities 28.8m
Non-Current Liabilities 89.2m
Long-Term Debt 84.7m
Other Non-Current Liabilities 4.5m
Efficiency

Free Cash Flow Analysis
Karex Bhd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Karex Bhd

Revenue
498.4m MYR
Cost of Revenue
-343.9m MYR
Gross Profit
154.5m MYR
Operating Expenses
-145.2m MYR
Operating Income
9.3m MYR
Other Expenses
-9.1m MYR
Net Income
208k MYR
Fundamental Scores

KAREX Profitability Score
Profitability Due Diligence

Karex Bhd's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Gross Margin is Increasing
ROIC is Increasing
43/100
Profitability
Score

Karex Bhd's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

KAREX Solvency Score
Solvency Due Diligence

Karex Bhd's solvency score is 44/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
44/100
Solvency
Score

Karex Bhd's solvency score is 44/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

KAREX Price Targets Summary
Karex Bhd

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

According to Wall Street analysts, the average 1-year price target for KAREX is 0.92 MYR with a low forecast of 0.47 MYR and a high forecast of 1.47 MYR.

Lowest
Price Target
0.47 MYR
32% Downside
Average
Price Target
0.92 MYR
31% Upside
Highest
Price Target
1.47 MYR
110% 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 KAREX 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 KAREX stock?

The intrinsic value of one KAREX stock under the Base Case scenario is 1.35 MYR.

Is KAREX stock undervalued or overvalued?

Compared to the current market price of 0.7 MYR, Karex Bhd is Undervalued by 48%.

Back to Top