Celcomdigi Berhad

OTT Cannibalization And Mounting Debt Will Weaken Long-Term Prospects

AnalystLowTarget

Not Invested

Consensus Narrative from 22 Analysts

Published

20 Jun 25

Updated

16 Aug 25

AnalystLowTarget's Fair Value

RM 3.03

24.4% overvalued

16 Aug

RM 3.77

0.3%

-2.8%

Author's Valuation

RM 3.0

24.4% overvalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

RM 3.0

24.4% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

1.46%

Wireless Telecom revenue growth rate

0.10%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

8.45%

Calculation

RM 1.95b

Earnings '28

23.29x

PE Ratio '28

RM 45.34b

Market Cap '28

RM 45.34b

Market Cap '28

11.73b

No. shares '28

RM 3.87

Share Price '28

RM 3.87 Share Price '28

Discounted to 2025 @ 8.45% p.a.

RM 3.03

Fair Value '25