Scicom (Msc) Bhd
KLSE:SCICOM
Intrinsic Value
The intrinsic value of one SCICOM stock under the Base Case scenario is 1.3 MYR. Compared to the current market price of 1.22 MYR, Scicom (Msc) Bhd is Undervalued by 6%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Scicom (Msc) Bhd
Fundamental Analysis

Revenue & Expenses Breakdown
Scicom (Msc) Bhd
Balance Sheet Decomposition
Scicom (Msc) Bhd
Current Assets | 105.3m |
Cash & Short-Term Investments | 46.5m |
Receivables | 58.8m |
Non-Current Assets | 40.4m |
PP&E | 25.1m |
Intangibles | 9.5m |
Other Non-Current Assets | 5.8m |
Free Cash Flow Analysis
Scicom (Msc) Bhd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
Scicom (Msc) Bhd
Revenue
|
196.6m
MYR
|
Operating Expenses
|
-170m
MYR
|
Operating Income
|
26.6m
MYR
|
Other Expenses
|
-6.8m
MYR
|
Net Income
|
19.8m
MYR
|
SCICOM Profitability Score
Profitability Due Diligence
Scicom (Msc) Bhd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Score
Scicom (Msc) Bhd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
SCICOM Solvency Score
Solvency Due Diligence
Scicom (Msc) Bhd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Score
Scicom (Msc) Bhd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SCICOM Price Targets Summary
Scicom (Msc) Bhd
Dividends
Current shareholder yield for SCICOM 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 SCICOM stock under the Base Case scenario is 1.3 MYR.
Compared to the current market price of 1.22 MYR, Scicom (Msc) Bhd is Undervalued by 6%.