Using a Revenue DCF model with operating margin convergence from -6.2% to a target of 10.3% over 5 years, discounted at a WACC of 6.7%, Founder Group Limited Ordinary Shares (FGL) has an intrinsic value of $580.14 per share (range: $249.25 – $9,953.22).
Using the industry peer median EV/Revenue multiple (trailing + forward), Founder Group Limited Ordinary Shares (FGL) has a fair value of $27.68 based on 3 comparable companies in the Engineering & Construction industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Founder Group Limited Ordinary SharesFGL | 0 | 0.2x | — |
| SKK Holdings Limited | 9 | 1.3x | — |
| CDT Environmental Technology Investment Holdings Limited ordinary shares | 3 | 0.3x | — |
| Linkers Industries Limited | 0 | 0.1x | — |
| Industry Median | 0.3x | — | |
| (*) Revenue | 90 | ||
| = Enterprise Value | 27 | ||
| (-) Net Debt | 22 | ||
| Equity Value | 5 | ||
| (/) Outstanding shares | 0 | ||
| Fair Price | $28 | ||
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.