Notion VTec Bhd
KLSE:NOTION
Intrinsic Value
The intrinsic value of one NOTION stock under the Base Case scenario is 20.413 MYR. Compared to the current market price of 0.625 MYR, Notion VTec Bhd is Undervalued by 97%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Fundamental Analysis

Revenue & Expenses Breakdown
Notion VTec Bhd
Balance Sheet Decomposition
Notion VTec Bhd
Current Assets | 298.4m |
Cash & Short-Term Investments | 56m |
Receivables | 163.5m |
Other Current Assets | 78.9m |
Non-Current Assets | 292.9m |
Long-Term Investments | 2.1m |
PP&E | 290.7m |
Free Cash Flow Analysis
Notion VTec Bhd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
Notion VTec Bhd
Revenue
|
520.1m
MYR
|
Cost of Revenue
|
-409.7m
MYR
|
Gross Profit
|
110.4m
MYR
|
Operating Expenses
|
-45.3m
MYR
|
Operating Income
|
65.1m
MYR
|
Other Expenses
|
-17.6m
MYR
|
Net Income
|
47.4m
MYR
|
NOTION Profitability Score
Profitability Due Diligence
Notion VTec Bhd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
Notion VTec Bhd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
NOTION Solvency Score
Solvency Due Diligence
Notion VTec Bhd's solvency score is 84/100. The higher the solvency score, the more solvent the company is.
Score
Notion VTec Bhd's solvency score is 84/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NOTION Price Targets Summary
Notion VTec Bhd
According to Wall Street analysts, the average 1-year price target for NOTION is 1.163 MYR with a low forecast of 1.151 MYR and a high forecast of 1.197 MYR.
Dividends
Current shareholder yield for NOTION 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?