logo
Is There An Opportunity With Scientex Berhad's (KLSE:SCIENTX) 47% Undervaluation?

Is There An Opportunity With Scientex Berhad's (KLSE:SCIENTX) 47% Undervaluation?

Yahoo17-04-2025

Scientex Berhad's estimated fair value is RM6.30 based on 2 Stage Free Cash Flow to Equity
Scientex Berhad's RM3.33 share price signals that it might be 47% undervalued
The RM4.08 analyst price target for SCIENTX is 35% less than our estimate of fair value
Does the April share price for Scientex Berhad (KLSE:SCIENTX) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by estimating the company's future cash flows and discounting them to their present value. Our analysis will employ the Discounted Cash Flow (DCF) model. Models like these may appear beyond the comprehension of a lay person, but they're fairly easy to follow.
Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. If you still have some burning questions about this type of valuation, take a look at the Simply Wall St analysis model.
We've discovered 1 warning sign about Scientex Berhad. View them for free.
We're using the 2-stage growth model, which simply means we take in account two stages of company's growth. In the initial period the company may have a higher growth rate and the second stage is usually assumed to have a stable growth rate. To begin with, we have to get estimates of the next ten years of cash flows. Where possible we use analyst estimates, but when these aren't available we extrapolate the previous free cash flow (FCF) from the last estimate or reported value. We assume companies with shrinking free cash flow will slow their rate of shrinkage, and that companies with growing free cash flow will see their growth rate slow, over this period. We do this to reflect that growth tends to slow more in the early years than it does in later years.
Generally we assume that a dollar today is more valuable than a dollar in the future, so we discount the value of these future cash flows to their estimated value in today's dollars:
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
Levered FCF (MYR, Millions)
RM590.0m
RM643.0m
RM667.0m
RM690.0m
RM714.0m
RM739.2m
RM765.4m
RM792.6m
RM821.0m
RM850.4m
Growth Rate Estimate Source
Analyst x1
Analyst x1
Analyst x1
Est @ 3.44%
Est @ 3.49%
Est @ 3.52%
Est @ 3.55%
Est @ 3.56%
Est @ 3.57%
Est @ 3.58%
Present Value (MYR, Millions) Discounted @ 9.9%
RM537
RM532
RM503
RM473
RM445
RM420
RM395
RM373
RM351
RM331
("Est" = FCF growth rate estimated by Simply Wall St)Present Value of 10-year Cash Flow (PVCF) = RM4.4b
We now need to calculate the Terminal Value, which accounts for all the future cash flows after this ten year period. For a number of reasons a very conservative growth rate is used that cannot exceed that of a country's GDP growth. In this case we have used the 5-year average of the 10-year government bond yield (3.6%) to estimate future growth. In the same way as with the 10-year 'growth' period, we discount future cash flows to today's value, using a cost of equity of 9.9%.
Terminal Value (TV)= FCF2034 × (1 + g) ÷ (r – g) = RM850m× (1 + 3.6%) ÷ (9.9%– 3.6%) = RM14b
Present Value of Terminal Value (PVTV)= TV / (1 + r)10= RM14b÷ ( 1 + 9.9%)10= RM5.4b
The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is RM9.8b. The last step is to then divide the equity value by the number of shares outstanding. Relative to the current share price of RM3.3, the company appears quite good value at a 47% discount to where the stock price trades currently. Remember though, that this is just an approximate valuation, and like any complex formula - garbage in, garbage out.
The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the cash flows. If you don't agree with these result, have a go at the calculation yourself and play with the assumptions. The DCF also does not consider the possible cyclicality of an industry, or a company's future capital requirements, so it does not give a full picture of a company's potential performance. Given that we are looking at Scientex Berhad as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighted average cost of capital, WACC) which accounts for debt. In this calculation we've used 9.9%, which is based on a levered beta of 1.062. Beta is a measure of a stock's volatility, compared to the market as a whole. We get our beta from the industry average beta of globally comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.
See our latest analysis for Scientex Berhad
Strength
Debt is not viewed as a risk.
Dividends are covered by earnings and cash flows.
Weakness
Earnings growth over the past year underperformed the Chemicals industry.
Dividend is low compared to the top 25% of dividend payers in the Chemicals market.
Opportunity
Annual earnings are forecast to grow faster than the Malaysian market.
Good value based on P/E ratio and estimated fair value.
Threat
Revenue is forecast to grow slower than 20% per year.
Whilst important, the DCF calculation ideally won't be the sole piece of analysis you scrutinize for a company. DCF models are not the be-all and end-all of investment valuation. Preferably you'd apply different cases and assumptions and see how they would impact the company's valuation. For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. Why is the intrinsic value higher than the current share price? For Scientex Berhad, we've compiled three essential items you should further examine:
Risks: For example, we've discovered 1 warning sign for Scientex Berhad that you should be aware of before investing here.
Future Earnings: How does SCIENTX's growth rate compare to its peers and the wider market? Dig deeper into the analyst consensus number for the upcoming years by interacting with our free analyst growth expectation chart.
Other Solid Businesses: Low debt, high returns on equity and good past performance are fundamental to a strong business. Why not explore our interactive list of stocks with solid business fundamentals to see if there are other companies you may not have considered!
PS. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the KLSE every day. If you want to find the calculation for other stocks just search here.
Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) simplywallst.com.This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.

Orange background

Try Our AI Features

Explore what Daily8 AI can do for you:

Comments

No comments yet...

Related Articles

Edison International (NYSE:EIX) Falls 11% In One Week
Edison International (NYSE:EIX) Falls 11% In One Week

Yahoo

time26 minutes ago

  • Yahoo

Edison International (NYSE:EIX) Falls 11% In One Week

Last week, Edison International experienced a 11% decline in its share price, contrasting with the broader market's 1.5% rise. This fall came amidst a backdrop of the broader market's optimism driven by constructive U.S.-China trade talks and related optimism in the tech sector. However, no specific news from Edison International seems to have directly influenced its price movement last week. Broader market trends and unrelated sector events might have only added or countered directionally to its share price trajectory. The decline may reflect industry-specific factors or investor concerns independent of broader market performance. We've spotted 4 weaknesses for Edison International you should be aware of, and 2 of them are a bit concerning. The end of cancer? These 23 emerging AI stocks are developing tech that will allow early identification of life changing diseases like cancer and Alzheimer's. The recent decline in Edison International's share price, amidst a backdrop of positive market sentiment driven by U.S.-China trade talks, stands in contrast with its longer-term performance. Over the past five years, the company's total return, including dividends, was 4.01%, indicating modest growth in shareholder value during this period. In comparison, Edison International's performance over the past year has not matched the broader US Electric Utilities industry, which achieved a 12.8% return. This lag might signal industry-specific challenges or investor hesitance tied to uncertainties like potential liabilities from wildfire events. The lack of specific news driving the recent price fall could hint at underlying concerns reflected in the company's fundamentals. Analysts forecast a decline in earnings growth at an average of 1.9% per year over the next three years, which may exert pressure on the share price. However, the company's investments in infrastructure and the anticipated regulatory approvals are expected to support revenue, potentially changing current negative sentiment. With revenue growth expected at 4.7% per year, these strategic initiatives could offer a stabilizing factor against the current volatile share performance and maintain investors' interest. The current share price, at US$54.83, lags behind analysts' consensus target of US$70.88 by 21.5%. This discrepancy between the market price and the analysts' target could indicate undervaluation, dependent on the fulfillment of forecast assumptions for future revenue and earnings. It's crucial for investors to evaluate Edison International's plans for infrastructure investments and regulatory outcomes, as these factors are key determinants in achieving projected targets and aligning share value with forecasted expectations. Assess Edison International's previous results with our detailed historical performance reports. This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned. Companies discussed in this article include NYSE:EIX. This article was originally published by Simply Wall St. Have feedback on this article? Concerned about the content? with us directly. Alternatively, email editorial-team@ Sign in to access your portfolio

Reddit (NYSE:RDDT) Appoints Adam Collins As First Chief Communications Officer
Reddit (NYSE:RDDT) Appoints Adam Collins As First Chief Communications Officer

Yahoo

time26 minutes ago

  • Yahoo

Reddit (NYSE:RDDT) Appoints Adam Collins As First Chief Communications Officer

Reddit saw an 8% increase in its share price over the past month, coinciding with several developments. The appointment of Adam Collins as the Chief Communications Officer could improve the company's communications strategy, potentially enhancing investor confidence. Additionally, integration with Smartly's platform might bolster advertising capabilities, aligning with the company's growth objectives. While Reddit's price movement is consistent with broader market gains seen in the tech-heavy indices, which are benefiting from ongoing trade discussions between the U.S. and China, these internal changes could have added weight to its upward trajectory. We've discovered 1 risk for Reddit that you should be aware of before investing here. The end of cancer? These 23 emerging AI stocks are developing tech that will allow early identification of life changing diseases like cancer and Alzheimer's. The recent appointment of Adam Collins as Chief Communications Officer and the integration with Smartly's platform could significantly influence Reddit's international growth narrative by enhancing communication strategies and boosting advertising capabilities. These developments are expected to drive user engagement and advertiser expansion, particularly in key non-U.S. markets. Over the past year, Reddit's total shareholder return was a considerable 97.10%, suggesting strong performance. This highlights the company's ability to capitalize on market opportunities despite challenges, outperforming the US Interactive Media and Services industry's 12.7% return for the same period. With revenue forecasts predicting a 21.3% annual growth and earnings anticipated to increase 36.9% annually, the introduction of advanced ad solutions and data licensing could further strengthen financial projections. These initiatives align with Reddit's strategic goals, potentially enhancing its profitability margins and positioning the company for sustained growth. The current share price of US$110.86, compared to the analyst price target of US$149.28, reflects a 25.7% discount, suggesting room for appreciation as Reddit continues to execute its strategic initiatives effectively. The valuation report we've compiled suggests that Reddit's current price could be inflated. This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned. Companies discussed in this article include NYSE:RDDT. This article was originally published by Simply Wall St. Have feedback on this article? Concerned about the content? with us directly. Alternatively, email editorial-team@ Error in retrieving data Sign in to access your portfolio Error in retrieving data

High Growth Tech Stocks In The US To Watch This June 2025
High Growth Tech Stocks In The US To Watch This June 2025

Yahoo

time32 minutes ago

  • Yahoo

High Growth Tech Stocks In The US To Watch This June 2025

As of June 2025, the U.S. stock market is experiencing a notable upswing, with key indices like the S&P 500 and Nasdaq Composite reaching their highest levels since February, driven by optimism surrounding U.S.-China trade talks and robust corporate earnings reports. In this dynamic environment, high growth tech stocks in the United States are particularly intriguing for investors seeking to capitalize on technological advancements and strong market sentiment that may influence future performance. Name Revenue Growth Earnings Growth Growth Rating Super Micro Computer 26.38% 39.09% ★★★★★★ Mereo BioPharma Group 53.63% 66.57% ★★★★★★ Ardelyx 20.78% 59.46% ★★★★★★ Travere Therapeutics 26.41% 64.47% ★★★★★★ TG Therapeutics 26.46% 38.75% ★★★★★★ AVITA Medical 27.18% 60.67% ★★★★★★ Alkami Technology 20.54% 76.67% ★★★★★★ Alnylam Pharmaceuticals 23.64% 61.12% ★★★★★★ Ascendis Pharma 35.14% 60.18% ★★★★★★ Lumentum Holdings 22.86% 103.97% ★★★★★★ Click here to see the full list of 229 stocks from our US High Growth Tech and AI Stocks screener. Here we highlight a subset of our preferred stocks from the screener. Simply Wall St Growth Rating: ★★★★★☆ Overview: Hut 8 Corp. is a vertically integrated operator of energy infrastructure and Bitcoin mining operations in North America, with a market cap of $1.94 billion. Operations: Hut 8 generates revenue primarily through its power and digital infrastructure segments, with power contributing $46.83 million and digital infrastructure adding $20.99 million. The company is involved in energy infrastructure and Bitcoin mining across North America. Hut 8's strategic pivot to focus on industrial-scale Bitcoin mining through its new subsidiary, American Bitcoin, underscores a significant shift towards leveraging high-growth sectors within tech. With an impressive annual revenue growth rate of 40.6%, outpacing the US market average of 8.6%, Hut 8 is positioning itself in a lucrative niche despite its current unprofitability and highly volatile share price. The recent auditor change to KPMG could signal a fresh perspective on governance and financial management, potentially aligning with its ambitious expansion plans and expected earnings growth of 68.1% per year. This move, coupled with the launch of American Bitcoin after transferring major assets to American Data Centers Inc., reflects a bold strategy aiming to capitalize on burgeoning tech trends while enhancing operational efficiencies and market reach. Unlock comprehensive insights into our analysis of Hut 8 stock in this health report. Evaluate Hut 8's historical performance by accessing our past performance report. Simply Wall St Growth Rating: ★★★★★☆ Overview: Ltd. operates a cloud-based web development platform for users and creators globally, with a market cap of $8.52 billion. Operations: The company generates revenue primarily through its Internet Software & Services segment, amounting to $1.81 billion. recent unveiling of Wixel, an AI-powered design platform, and the Wix Model Context Protocol Server underscores its strategic focus on integrating cutting-edge technology to enhance user experience and operational efficiency. With a robust 119.4% earnings growth over the past year and expectations for a 26.3% annual increase moving forward, Wix is leveraging its technological advancements to stay ahead in a competitive market. Furthermore, its commitment to R&D is evident as it continues to invest in innovations like these platforms that democratize complex technologies, ensuring it remains attractive in the rapidly evolving tech landscape where annual revenue growth has reached 11%. Click here to discover the nuances of with our detailed analytical health report. Explore historical data to track performance over time in our Past section. Simply Wall St Growth Rating: ★★★★☆☆ Overview: Tuya Inc. operates in the Internet of Things (IoT) sector, providing related products and services both in China and internationally, with a market cap of approximately $1.65 billion. Operations: Tuya Inc. generates revenue primarily from its Internet Software & Services segment, which amounted to $311.64 million. The company operates in the IoT sector, offering products and services across China and international markets. Tuya's recent pivot towards enhancing AI and IoT integration, as demonstrated at the TUYA Global Developer Summit, underscores its commitment to leading in smart device innovation. With a significant recovery in Q1 2025, posting sales of $74.69 million up from $61.66 million the previous year and turning a net loss into a profit of $11.02 million, Tuya is capitalizing on high-growth sectors like AIoT to redefine user interaction with technology. The company's strategic amendments to its corporate governance framework aim to align with evolving regulatory standards, ensuring robust future operations while fostering transparency and efficiency across its platforms. Click here and access our complete health analysis report to understand the dynamics of Tuya. Learn about Tuya's historical performance. Reveal the 229 hidden gems among our US High Growth Tech and AI Stocks screener with a single click here. Are you invested in these stocks already? Keep abreast of every twist and turn by setting up a portfolio with Simply Wall St, where we make it simple for investors like you to stay informed and proactive. Simply Wall St is your key to unlocking global market trends, a free user-friendly app for forward-thinking investors. Explore high-performing small cap companies that haven't yet garnered significant analyst attention. Fuel your portfolio with companies showing strong growth potential, backed by optimistic outlooks both from analysts and management. Find companies with promising cash flow potential yet trading below their fair value. This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned. Companies discussed in this article include HUT WIX and TUYA. Have feedback on this article? Concerned about the content? with us directly. Alternatively, email editorial-team@ Error in retrieving data Sign in to access your portfolio Error in retrieving data

DOWNLOAD THE APP

Get Started Now: Download the App

Ready to dive into the world of global news and events? Download our app today from your preferred app store and start exploring.
app-storeplay-store