As of 2026-06-23, the Intrinsic Value of Batu Kawan Bhd (BKAWAN.KL) is 44.60 MYR. This BKAWAN.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.80 MYR, the upside of Batu Kawan Bhd is 114.40%.
The range of the Intrinsic Value is 28.78 - 74.84 MYR
Based on its market price of 20.80 MYR and our intrinsic valuation, Batu Kawan Bhd (BKAWAN.KL) is undervalued by 114.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 28.78 - 74.84 | 44.60 | 114.4% |
| DCF (Growth 10y) | 41.50 - 97.51 | 60.80 | 192.3% |
| DCF (EBITDA 5y) | 27.39 - 55.94 | 41.71 | 100.5% |
| DCF (EBITDA 10y) | 37.13 - 71.69 | 53.44 | 156.9% |
| Fair Value | 37.51 - 37.51 | 37.51 | 80.31% |
| P/E | 16.65 - 39.81 | 23.45 | 12.7% |
| EV/EBITDA | 4.24 - 21.63 | 14.69 | -29.4% |
| EPV | 11.25 - 31.32 | 21.29 | 2.3% |
| DDM - Stable | 7.17 - 20.17 | 13.67 | -34.3% |
| DDM - Multi | 19.82 - 44.32 | 27.46 | 32.0% |
| Market Cap (mil) | 8,310.43 |
| Beta | 0.02 |
| Outstanding shares (mil) | 399.54 |
| Enterprise Value (mil) | 18,634.83 |
| Market risk premium | 6.85% |
| Cost of Equity | 11.17% |
| Cost of Debt | 4.74% |
| WACC | 6.55% |