As of 2025-08-26, the Intrinsic Value of N2N Connect Bhd (N2N.KL) is (0.62) MYR. This N2N.KL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.40 MYR, the upside of N2N Connect Bhd is -257.00%.
The range of the Intrinsic Value is (1.43) - (0.38) MYR
Based on its market price of 0.40 MYR and our intrinsic valuation, N2N Connect Bhd (N2N.KL) is overvalued by 257.00%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1.43) - (0.38) | (0.62) | -257.0% |
| DCF (Growth 10y) | (0.33) - (1.13) | (0.52) | -231.2% |
| DCF (EBITDA 5y) | (0.05) - (0.07) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (0.11) - (0.14) | (1,234.50) | -123450.0% |
| Fair Value | -0.24 - -0.24 | -0.24 | -160.29% |
| P/E | (0.67) - (0.69) | (0.66) | -267.9% |
| EV/EBITDA | 0.16 - 0.19 | 0.17 | -56.1% |
| EPV | 0.12 - 0.11 | 0.12 | -70.5% |
| DDM - Stable | (0.56) - (2.38) | (1.47) | -471.4% |
| DDM - Multi | (0.35) - (1.18) | (0.54) | -236.9% |
| Market Cap (mil) | 220.49 |
| Beta | 1.00 |
| Outstanding shares (mil) | 558.20 |
| Enterprise Value (mil) | 147.16 |
| Market risk premium | 6.85% |
| Cost of Equity | 7.90% |
| Cost of Debt | 5.63% |
| WACC | 7.88% |