Notion VTec Bhd
KLSE:NOTION
Intrinsic Value
The intrinsic value of one NOTION stock under the Base Case scenario is 1.642 MYR. Compared to the current market price of 0.685 MYR, Notion VTec Bhd is Undervalued by 58%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Notion VTec Bhd
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 93/100. The higher the solvency score, the more solvent the company is.
Score
Notion VTec Bhd's solvency score is 93/100. 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 2.509 MYR with a low forecast of 2.485 MYR and a high forecast of 2.583 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?
The intrinsic value of one NOTION stock under the Base Case scenario is 1.642 MYR.
Compared to the current market price of 0.685 MYR, Notion VTec Bhd is Undervalued by 58%.