
Mr DIY Group (M) Bhd
OTC:MDIYF

Intrinsic Value
The intrinsic value of one
MDIYF
stock under the Base Case scenario is
0.3085
USD.
Compared to the current market price of 0.3404 USD,
Mr DIY Group (M) Bhd
is
Overvalued by 9%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Mr DIY Group (M) Bhd
Fundamental Analysis


Revenue & Expenses Breakdown
Mr DIY Group (M) Bhd
Balance Sheet Decomposition
Mr DIY Group (M) Bhd
Current Assets | 1.4B |
Cash & Short-Term Investments | 191.3m |
Receivables | 138.5m |
Other Current Assets | 1.1B |
Non-Current Assets | 2.3B |
Long-Term Investments | 70.5m |
PP&E | 2.2B |
Intangibles | 7.7m |
Other Non-Current Assets | 20.2m |
Free Cash Flow Analysis
Mr DIY Group (M) Bhd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
Mr DIY Group (M) Bhd
Revenue
|
4.8B
MYR
|
Cost of Revenue
|
-2.6B
MYR
|
Gross Profit
|
2.2B
MYR
|
Operating Expenses
|
-1.3B
MYR
|
Operating Income
|
873.5m
MYR
|
Other Expenses
|
-275.3m
MYR
|
Net Income
|
598.2m
MYR
|
MDIYF Profitability Score
Profitability Due Diligence
Mr DIY Group (M) Bhd's profitability score is 66/100. The higher the profitability score, the more profitable the company is.

Score
Mr DIY Group (M) Bhd's profitability score is 66/100. The higher the profitability score, the more profitable the company is.
MDIYF Solvency Score
Solvency Due Diligence
Mr DIY Group (M) Bhd's solvency score is 61/100. The higher the solvency score, the more solvent the company is.

Score
Mr DIY Group (M) Bhd's solvency score is 61/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MDIYF Price Targets Summary
Mr DIY Group (M) Bhd
Dividends
Current shareholder yield for MDIYF 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
MDIYF
stock under the Base Case scenario is
0.3085
USD.
Compared to the current market price of 0.3404 USD,
Mr DIY Group (M) Bhd
is
Overvalued by 9%.