Kub Malaysia Bhd
KLSE:KUB
Intrinsic Value
The intrinsic value of one KUB stock under the Base Case scenario is 1.432 MYR. Compared to the current market price of 0.625 MYR, Kub Malaysia Bhd is Undervalued by 56%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Kub Malaysia Bhd
Fundamental Analysis


Revenue & Expenses Breakdown
Kub Malaysia Bhd
Balance Sheet Decomposition
Kub Malaysia Bhd
Current Assets | 523.1m |
Cash & Short-Term Investments | 372.9m |
Receivables | 108.7m |
Other Current Assets | 41.5m |
Non-Current Assets | 360.5m |
Long-Term Investments | 33.3m |
PP&E | 152.8m |
Intangibles | 42.6m |
Other Non-Current Assets | 131.8m |
Free Cash Flow Analysis
Kub Malaysia Bhd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
Kub Malaysia Bhd
Revenue
|
687.8m
MYR
|
Cost of Revenue
|
-669.6m
MYR
|
Gross Profit
|
18.2m
MYR
|
Operating Expenses
|
21.8m
MYR
|
Operating Income
|
40m
MYR
|
Other Expenses
|
1.9m
MYR
|
Net Income
|
41.9m
MYR
|
KUB Profitability Score
Profitability Due Diligence
Kub Malaysia Bhd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
Score
Kub Malaysia Bhd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
KUB Solvency Score
Solvency Due Diligence
Kub Malaysia Bhd's solvency score is 80/100. The higher the solvency score, the more solvent the company is.
Score
Kub Malaysia Bhd's solvency score is 80/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
KUB Price Targets Summary
Kub Malaysia Bhd
Dividends
Current shareholder yield for KUB 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 KUB stock under the Base Case scenario is 1.432 MYR.
Compared to the current market price of 0.625 MYR, Kub Malaysia Bhd is Undervalued by 56%.