Nestle (Malaysia) Bhd
KLSE:NESTLE
Intrinsic Value
The intrinsic value of one NESTLE stock under the Base Case scenario is 55.3 MYR. Compared to the current market price of 88.5 MYR, Nestle (Malaysia) Bhd is Overvalued by 38%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Nestle (Malaysia) Bhd
Fundamental Analysis


Revenue & Expenses Breakdown
Nestle (Malaysia) Bhd
Balance Sheet Decomposition
Nestle (Malaysia) Bhd
Current Assets | 1.3B |
Cash & Short-Term Investments | 33.9m |
Receivables | 537.3m |
Other Current Assets | 747.9m |
Non-Current Assets | 2.3B |
Long-Term Investments | 5.2m |
PP&E | 2B |
Intangibles | 234.4m |
Other Non-Current Assets | 20.8m |
Free Cash Flow Analysis
Nestle (Malaysia) Bhd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
Nestle (Malaysia) Bhd
Revenue
|
6.2B
MYR
|
Cost of Revenue
|
-4.4B
MYR
|
Gross Profit
|
1.8B
MYR
|
Operating Expenses
|
-1.3B
MYR
|
Operating Income
|
565.1m
MYR
|
Other Expenses
|
-183.7m
MYR
|
Net Income
|
381.5m
MYR
|
NESTLE Profitability Score
Profitability Due Diligence
Nestle (Malaysia) Bhd's profitability score is 64/100. The higher the profitability score, the more profitable the company is.
Score
Nestle (Malaysia) Bhd's profitability score is 64/100. The higher the profitability score, the more profitable the company is.
NESTLE Solvency Score
Solvency Due Diligence
Nestle (Malaysia) Bhd's solvency score is 46/100. The higher the solvency score, the more solvent the company is.
Score
Nestle (Malaysia) Bhd's solvency score is 46/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NESTLE Price Targets Summary
Nestle (Malaysia) Bhd
According to Wall Street analysts, the average 1-year price target for NESTLE is 83.85 MYR with a low forecast of 58.58 MYR and a high forecast of 107.39 MYR.
Dividends
Current shareholder yield for NESTLE 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 NESTLE stock under the Base Case scenario is 55.3 MYR.
Compared to the current market price of 88.5 MYR, Nestle (Malaysia) Bhd is Overvalued by 38%.