(GARP PEG 1) P/E 7.27 ≤ P/E (Intrinsic) ≤ P/E 21.20 (RARP PEROIC 1)

Mid P/E (Intrinsic)
= 100×(√(1.0727×1.2120)−1)
= 14.02

Top Bound IV [ @ P/E 21.20, RARP PEROIC=1 methodology ]
= 21.20×0.0566999
= RM 1.20

Middle Bound IV [ @ P/E 14.02, the Mid P/E (Intrinsic) ]
= 14.02×0.0566999
= RM 0.795

Bottom Bound IV [ @ P/E 7.27, GARP PEG=1 methodology ]
= 7.27×0.0566999
= RM 0.412

Net Assets Per Share (Jun 2024 Q2 TTM)
= (1,134,506-474,506+700,262)÷8,400,000
= RM 0.162

Intrinsic Value is subjected to the Financial Performance Result.

Target Price and Fair Value are subjected to the individual thought.

Fair Value & Target Price ≠ Intrinsic Value.