Karex Bhd
KLSE:KAREX
Intrinsic Value
The intrinsic value of one KAREX stock under the Base Case scenario is 1.191 MYR. Compared to the current market price of 0.715 MYR, Karex Bhd is Undervalued by 40%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Karex Bhd
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Karex Bhd
Balance Sheet Decomposition
Karex Bhd
Current Assets | 334.1m |
Cash & Short-Term Investments | 28.6m |
Receivables | 146.2m |
Other Current Assets | 159.3m |
Non-Current Assets | 400.8m |
PP&E | 298.1m |
Intangibles | 98m |
Other Non-Current Assets | 4.7m |
Free Cash Flow Analysis
Karex Bhd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
Karex Bhd
Revenue
|
501.6m
MYR
|
Cost of Revenue
|
-342.1m
MYR
|
Gross Profit
|
159.5m
MYR
|
Operating Expenses
|
-133.6m
MYR
|
Operating Income
|
25.9m
MYR
|
Other Expenses
|
-11.4m
MYR
|
Net Income
|
14.5m
MYR
|
KAREX Profitability Score
Profitability Due Diligence
Karex Bhd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
Score
Karex Bhd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
KAREX Solvency Score
Solvency Due Diligence
Karex Bhd's solvency score is 54/100. The higher the solvency score, the more solvent the company is.
Score
Karex Bhd's solvency score is 54/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
KAREX Price Targets Summary
Karex Bhd
According to Wall Street analysts, the average 1-year price target for KAREX is 0.977 MYR with a low forecast of 0.606 MYR and a high forecast of 1.68 MYR.
Dividends
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?
The intrinsic value of one KAREX stock under the Base Case scenario is 1.191 MYR.
Compared to the current market price of 0.715 MYR, Karex Bhd is Undervalued by 40%.