CIMB Group Holdings Berhad

ASEAN Retail And Digital Advances Will Reshape Banking Opportunities

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Consensus Narrative from 19 Analysts

Published

01 Dec 24

Updated

01 May 25

AnalystConsensusTarget's Fair Value

RM 8.32

12.3% undervalued

04 Sep

RM 7.30

1Y

-10.5%

7D

-1.7%

Loading

1Y

-10.5%

7D

-1.7%

Edit anytime before May 12 6:02 AM. Then post Updates to your followers.

Author's Valuation

RM 8.3

12.3% undervalued

AnalystConsensusTarget Fair Value

Shared on01 May 25
Fair value Decreased 4.12%

Shared on23 Apr 25
Fair value Decreased 1.14%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on17 Apr 25
Fair value Decreased 0.11%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on09 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on02 Apr 25
Fair value Increased 0.11%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on26 Mar 25
Fair value Decreased 0.79%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on19 Mar 25
Fair value Increased 6.43%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on12 Mar 25
Fair value Decreased 0.84%

AnalystConsensusTarget Fair Value

RM 8.3

12.3% undervalued

Future estimation in

% p.a.

0

Decrease

Increase

Current revenue growth rate

7.16%

Banks revenue growth rate

0.23%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

%

0

Decrease

Increase

Current discount rate

10.37%

Calculation

RM 9.09b

Earnings '28

x

13.36x

PE Ratio '28

=

RM 121.48b

Market Cap '28

RM 121.48b

Market Cap '28

/

10.90b

No. shares '28

=

RM 11.15

Share Price '28

RM 11.15 Share Price '28

Discounted to 2025 @ 10.23% p.a.

=

RM 8.32

Fair Value '25