N

Nationgate Holdings Bhd
KLSE:NATGATE

Watchlist Manager
Nationgate Holdings Bhd
KLSE:NATGATE
Watchlist
Price: 0.945 MYR -3.08% Market Closed
Market Cap: 2.2B MYR

Intrinsic Value

The intrinsic value of one NATGATE stock under the Base Case scenario is 2.295 MYR. Compared to the current market price of 0.945 MYR, Nationgate Holdings Bhd is Undervalued by 59%.

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

NATGATE Intrinsic Value
2.295 MYR
Undervaluation 59%
Intrinsic Value
Price
N
Worst Case
Base Case
Best Case

Valuation History
Nationgate Holdings Bhd

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

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 NATGATE valued this way?

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

Explain Valuation
Compare NATGATE to

Fundamental Analysis

Nationgate Holdings Bhd
KLSE:NATGATE
MY
Electrical Equipment
Market Cap
2.2B MYR
IPO
Jan 12, 2023
MY
Electrical Equipment
Market Cap
2.2B MYR
IPO
Jan 12, 2023
Price
MYR
MYR
Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about NATGATE?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Nationgate Holdings Bhd

Current Assets 1.9B
Cash & Short-Term Investments 367.3m
Receivables 853.9m
Other Current Assets 707.5m
Non-Current Assets 433.3m
Long-Term Investments 88.7m
PP&E 333.2m
Other Non-Current Assets 11.4m
Current Liabilities 1.2B
Accounts Payable 547.7m
Short-Term Debt 457m
Other Current Liabilities 196.6m
Non-Current Liabilities 130.9m
Long-Term Debt 74.7m
Other Non-Current Liabilities 56.2m
Efficiency

Free Cash Flow Analysis
Nationgate Holdings Bhd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Nationgate Holdings Bhd

Revenue
9.4B MYR
Cost of Revenue
-9.1B MYR
Gross Profit
339.4m MYR
Operating Expenses
-79.2m MYR
Operating Income
260.2m MYR
Other Expenses
-77.4m MYR
Net Income
182.8m MYR
Fundamental Scores

NATGATE Profitability Score
Profitability Due Diligence

Nationgate Holdings Bhd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Positive 3Y Average ROE
Positive 3Y Average ROIC
Positive ROIC
Positive ROE
51/100
Profitability
Score

Nationgate Holdings Bhd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

NATGATE Solvency Score
Solvency Due Diligence

Nationgate Holdings Bhd's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
59/100
Solvency
Score

Nationgate Holdings Bhd's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

NATGATE Price Targets Summary
Nationgate Holdings Bhd

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

According to Wall Street analysts, the average 1-year price target for NATGATE is 1.499 MYR with a low forecast of 1.111 MYR and a high forecast of 2.205 MYR.

Lowest
Price Target
1.111 MYR
18% Upside
Average
Price Target
1.499 MYR
59% Upside
Highest
Price Target
2.205 MYR
133% 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 NATGATE 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 NATGATE stock?

The intrinsic value of one NATGATE stock under the Base Case scenario is 2.295 MYR.

Is NATGATE stock undervalued or overvalued?

Compared to the current market price of 0.945 MYR, Nationgate Holdings Bhd is Undervalued by 59%.

Back to Top