DCF Valuation
Cahya Mata Sarawak Berhad (CHYMF) DCF Valuation — Is CHYMF undervalued?
The estimated DCF fair value of one Cahya Mata Sarawak Berhad (CHYMF) share is $1.55. Compared to the current market price of $0.23, the stock is undervalued by 584.3%.
DCF fair value
$1.55
Market price
$0.23
Upside / downside
+584.3%
Prefer the inverse question? See what growth rate the market is pricing into CHYMF →
Cahya Mata Sarawak Berhad (CHYMF) DCF valuation FAQ
What is the DCF fair value of Cahya Mata Sarawak Berhad (CHYMF)?
The discounted-cash-flow model estimates the intrinsic fair value of one Cahya Mata Sarawak Berhad (CHYMF) share at $1.55, based on a 10-year projection of its cash flows converging to Damodaran industry averages.
Is Cahya Mata Sarawak Berhad (CHYMF) overvalued or undervalued?
Against the current market price of $0.23, the DCF fair value of $1.55 implies CHYMF is undervalued by 584.3%.
How is the CHYMF DCF value calculated?
It is a 10-year discounted-cash-flow estimate built from Cahya Mata Sarawak Berhad's reported fundamentals, with terminal assumptions anchored to Damodaran NYU industry datasets. The market price refreshes daily; the DCF fair value updates when Cahya Mata Sarawak Berhad files a new quarterly or annual report.
How this CHYMF valuation is built
The model projects ten years of Cahya Mata Sarawak Berhad's free cash flow to the firm and discounts each year at its own cost of capital. Rather than assuming today's growth and margins persist forever, a moat-scoring step — weighing Cahya Mata Sarawak Berhad's ROIC-versus-WACC spread, gross-margin trend, and reinvestment efficiency — decides how many years the business holds its edge before its economics mean-revert toward the Damodaran NYU benchmarks for its industry.
WACC is rebuilt each year from an unlevered-then-relevered beta and the company's evolving capital structure; terminal value uses the Gordon growth model with a reinvestment rate tied to the return earned on new capital (goodwill stripped out to reflect operating efficiency). Every assumption — growth, margins, tax, leverage, convergence timing — is editable, and running the full interactive model adds a 10,000-draw Monte Carlo simulation and WACC-versus-terminal-growth sensitivity heatmaps.
The market price refreshes daily; the DCF fair value updates when Cahya Mata Sarawak Berhad files a new quarterly or annual report. For educational/informational purposes only — not investment advice. Last updated 2026-08-03.