Tex Cycle Technology M Bhd
KLSE:TEXCYCL
Intrinsic Value
The intrinsic value of one TEXCYCL stock under the Base Case scenario is 0.6 MYR. Compared to the current market price of 1.01 MYR, Tex Cycle Technology M Bhd is Overvalued by 40%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.
Let our AI break down the key assumptions behind the intrinsic value calculation for Tex Cycle Technology M Bhd.
Fundamental Analysis
Revenue & Expenses Breakdown
Tex Cycle Technology M Bhd
Balance Sheet Decomposition
Tex Cycle Technology M Bhd
| Current Assets | 43.8m |
| Cash & Short-Term Investments | 7.2m |
| Receivables | 36.2m |
| Other Current Assets | 430k |
| Non-Current Assets | 199.4m |
| Long-Term Investments | 81m |
| PP&E | 116.1m |
| Intangibles | 2.2m |
Free Cash Flow Analysis
Tex Cycle Technology M Bhd
| MYR | |
| Free Cash Flow | MYR |
Earnings Waterfall
Tex Cycle Technology M Bhd
|
Revenue
|
37.5m
MYR
|
|
Cost of Revenue
|
-15m
MYR
|
|
Gross Profit
|
22.4m
MYR
|
|
Operating Expenses
|
-7.6m
MYR
|
|
Operating Income
|
14.8m
MYR
|
|
Other Expenses
|
-2.1m
MYR
|
|
Net Income
|
12.7m
MYR
|
TEXCYCL Profitability Score
Profitability Due Diligence
Tex Cycle Technology M Bhd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
Score
Tex Cycle Technology M Bhd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
TEXCYCL Solvency Score
Solvency Due Diligence
Tex Cycle Technology M Bhd's solvency score is 72/100. The higher the solvency score, the more solvent the company is.
Score
Tex Cycle Technology M Bhd's solvency score is 72/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TEXCYCL Price Targets Summary
Tex Cycle Technology M Bhd
Dividends
Current shareholder yield for TEXCYCL 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 TEXCYCL stock under the Base Case scenario is 0.6 MYR.
Compared to the current market price of 1.01 MYR, Tex Cycle Technology M Bhd is Overvalued by 40%.