
Telekom Malaysia Bhd
KLSE:TM

Intrinsic Value
The intrinsic value of one
TM
stock under the Base Case scenario is
8.77
MYR.
Compared to the current market price of 6.86 MYR,
Telekom Malaysia Bhd
is
Undervalued by 22%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Telekom Malaysia Bhd
Fundamental Analysis



Revenue & Expenses Breakdown
Telekom Malaysia Bhd
Balance Sheet Decomposition
Telekom Malaysia Bhd
Current Assets | 6.9B |
Cash & Short-Term Investments | 3.2B |
Receivables | 3.2B |
Other Current Assets | 600.8m |
Non-Current Assets | 14.2B |
Long-Term Investments | 359.7m |
PP&E | 12.6B |
Intangibles | 839.5m |
Other Non-Current Assets | 413.6m |
Free Cash Flow Analysis
Telekom Malaysia Bhd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
Telekom Malaysia Bhd
Revenue
|
11.7B
MYR
|
Operating Expenses
|
-9.4B
MYR
|
Operating Income
|
2.4B
MYR
|
Other Expenses
|
-337m
MYR
|
Net Income
|
2B
MYR
|
TM Profitability Score
Profitability Due Diligence
Telekom Malaysia Bhd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Score
Telekom Malaysia Bhd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
TM Solvency Score
Solvency Due Diligence
Telekom Malaysia Bhd's solvency score is 45/100. The higher the solvency score, the more solvent the company is.

Score
Telekom Malaysia Bhd's solvency score is 45/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TM Price Targets Summary
Telekom Malaysia Bhd
According to Wall Street analysts, the average 1-year price target for
TM
is 7.88 MYR
with a low forecast of 5.81 MYR and a high forecast of 9.19 MYR.
Dividends
Current shareholder yield for TM 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
TM
stock under the Base Case scenario is
8.77
MYR.
Compared to the current market price of 6.86 MYR,
Telekom Malaysia Bhd
is
Undervalued by 22%.