Seg International Bhd
KLSE:SEG
Intrinsic Value
The intrinsic value of one SEG stock under the Base Case scenario is 0.536 MYR. Compared to the current market price of 0.615 MYR, Seg International Bhd is Overvalued by 13%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Seg International Bhd
Fundamental Analysis


Revenue & Expenses Breakdown
Seg International Bhd
Balance Sheet Decomposition
Seg International Bhd
Current Assets | 112m |
Cash & Short-Term Investments | 56m |
Receivables | 56m |
Other Current Assets | 59k |
Non-Current Assets | 340.4m |
Long-Term Investments | 7.4m |
PP&E | 280.6m |
Intangibles | 28.9m |
Other Non-Current Assets | 23.5m |
Free Cash Flow Analysis
Seg International Bhd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
Seg International Bhd
Revenue
|
192.7m
MYR
|
Cost of Revenue
|
-80.2m
MYR
|
Gross Profit
|
112.6m
MYR
|
Operating Expenses
|
-97.7m
MYR
|
Operating Income
|
14.8m
MYR
|
Other Expenses
|
-9.6m
MYR
|
Net Income
|
5.2m
MYR
|
SEG Profitability Score
Profitability Due Diligence
Seg International Bhd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Score
Seg International Bhd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
SEG Solvency Score
Solvency Due Diligence
Seg International Bhd's solvency score is 31/100. The higher the solvency score, the more solvent the company is.
Score
Seg International Bhd's solvency score is 31/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SEG Price Targets Summary
Seg International Bhd
Dividends
Current shareholder yield for SEG 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 SEG stock under the Base Case scenario is 0.536 MYR.
Compared to the current market price of 0.615 MYR, Seg International Bhd is Overvalued by 13%.