Redtone International Bhd (0032) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Redtone International Bhd stock MYR 0.53, price MYR 0.30, upside +76.7%, quality 73 out of 100. Rating: strongly undervalued. Calculated from audited financials with 25 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 9, 2026.
How to read this chart
60‑month range 0.2900 MYR – 1.10 MYR · fair‑value band 0.4000 MYR – 0.6600 MYR · the 0.3000 MYR price screens below the 0.5300 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Redtone International Bhd in your weekly email
Every Wednesday you see whether Redtone International Bhd is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
REDtone Digital Berhad, an investment holding company, provides integrated telecommunications and digital infrastructure services in Malaysia. It operates through Telecommunication services; Managed Telecommunications Network Services; and Cloud and Internet of Things segments.
Show moreShow less
The company offers telecommunication services, such as data, managed network services, Cloud PBX, SIP Trunking, and managed cybersecurity offerings to government, enterprises, and small and medium enterprises.
It also provides managed telecommunications network services, including telecom engineering projects, such as Wi-Fi hotspots, mobile base stations, and fiber optic infrastructure; fixed network solutions, equipment installation and integration, and radio frequency design and network optimization solutions; and cloud services and applications, data center and disaster recovery, and Internet of Things for smart farming, smart cities, and healthcare solutions.
In addition, the company engages in the provision of telecommunication related products and services, and information technology services. Further, the company offers system integration and software solutions and trades in computer hardware.
Additionally, it provides information technology solutions, including cloud related products, and services; fiber optic transmission network and project management services related to telecommunications; fixed and mobile services and telecommunications related services; and business solutions in information technology, as well as builds interconnection of embedded computing device within existing internet infrastructures.
REDtone Digital Berhad has a strategic partnership with GPTBots.AI to enhance enterprise AI services. The company was formerly known as REDtone International Berhad. The company was incorporated in 1996 and is headquartered in Puchong, Malaysia.
REDtone Digital Berhad is a subsidiary of Berjaya Corporation Berhad.
Stock analysis
Redtone International Bhd (0032) currently trades at 0.3000 MYR, while our model-based Fair Value estimate is 0.5300 MYR, implying the stock looks roughly 43% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 1.03 MYR per share, and 17 of the 25 models we run sit above the 0.3000 MYR price.
Bear case: the Dividend Discount group reads lowest at 0.1850 MYR, and 8 of the 25 models stay below the price. Data coverage for this calculation is low.
Scenario range: 0.4000 MYR (bear) to 0.6600 MYR (bull), the price of 0.3000 MYR sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 73/100 (solid quality), in the Communication Services sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Redtone International Bhd reported revenue of 209M MYR in FY2025 versus 158M MYR in FY2021, a compound +7.2%/yr. Reported net income was 18.9M MYR in FY2025, compounding −16.8%/yr from FY2021.
Key figures
Market cap 229M MYR (≈ $56.7M) Micro · P/E ratio 15.0 · P/S ratio 1.10 · EPS (TTM) 0.0200 MYR · Dividend yield 6.7% · Net margin 9.0% · Return on equity 7.1% · Return on assets (EBIT) 12.3% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 41% below its 52-week high and 3% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 50% fair-value upside, at 77%, 0032 screens cheaper than that median.
Fair Value models
Bear0.4000 MYRFair Value 0.5300 MYRBull0.6600 MYR
Price 0.3000 MYR · Upside +76.7%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.59/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−35.7%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−0.9%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+3.6%
Start year 2020 (pandemic). Over 10 years: +5.0% a year
Revenue growth 19 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+3.6%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in MYR ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in MYR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+0.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year−6.3%
Dividend (yield on the price)6.7%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−6.3% vs 2.0%, slowing
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.25% → 12%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−39.5%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Malaysia: IMF forecast 2.0% a year to 2030, 1.8% from 2016 to 2025) that is about −40.7% a year for the price.
Compare Redtone International Bhd with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Telecom Services · 235 stocks
Beats the industry median on 12/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score73 · Top 25%
Fair Value upside+76.7% · Top 25%
Profitability
Return on equity (12 months)7.1% · Below median
Return on assets5.1% · Above median
Net margin (12 months)9.0% · Above median
Operating margin (12 months)14.3% · Above median
Growth and dividend
Revenue growth (quarter YoY)−26.2% · Bottom 25%
Dividend yield (12 months)6.7% · Top 25%
Balance sheet
Debt / equity0.00× · Lowest 25%
Valuation Multiplesvs Telecom Services median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Redtone International Bhd Fair Value". https://www.fairvalue-calculator.com/stock/0032
Frequently asked questions
Is Redtone International Bhd (0032) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 0.5300 MYR versus a price of 0.3000 MYR, about +77% upside (undervalued).
What is the fair value of 0032?
Our model-based fair value for Redtone International Bhd is 0.5300 MYR (as of Nov 9, 2026), built from audited fundamentals. The current price: 0.3000 MYR.
What is the quality score of 0032?
Redtone International Bhd has a Quality Score of 73/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Redtone International Bhd (0032)?
Our model-based price target is the fair value of 0.5300 MYR (as of Nov 9, 2026) from 25 valuation models. Cautious scenario 0.4000 MYR, optimistic scenario 0.6600 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the Redtone International Bhd stock forecast for 2026?
Our models put fair value at 0.5300 MYR, about +77% upside versus a price of 0.3000 MYR (undervalued). Cautious scenario 0.4000 MYR, optimistic scenario 0.6600 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of Redtone International Bhd (0032)?
Redtone International Bhd reported trailing-twelve-month revenue of about 209M MYR (latest available figure, as of Nov 9, 2026).
Does Redtone International Bhd pay a dividend?
Redtone International Bhd currently shows a dividend yield of 6.67% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Redtone International Bhd (0032) and when is the ex-dividend date?
Redtone International Bhd pays a dividend of 0.02 MYR per share a year, a dividend yield of 6.7%. The last ex-dividend date was Sep 24, 2026. A dividend has been paid every year since 2019. The payout ratio is 100% of earnings. Free cash flow covers the dividend 6.13 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Redtone International Bhd (0032)?
For today's price to be fair in a discounted-cash-flow model, Redtone International Bhd would have to grow free cash flow by -39.5 % per year for five years (discount rate 12.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +3.6 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 0032 use?
Our models discount Redtone International Bhd at 12.6 %: a base by market capitalisation (micro), damped by beta 0.28, country premium for Malaysia. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Redtone International Bhd that is -39.5 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.6 %) and the same formula as our fair value.
How much growth has Redtone International Bhd (0032) delivered so far?
Over the past 5 years revenue at Redtone International Bhd grew +3.6 % a year. The price currently implies free-cash-flow growth of -39.5 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Redtone International Bhd (0032) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into Redtone International Bhd (-39.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Redtone International Bhd (0032)?
The free-cash-flow yield on the price is 40.44 %: that much free cash flow Redtone International Bhd produces per unit of market value. When it exceeds the discount rate of our models (12.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Redtone International Bhd (0032)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Redtone International Bhd it is 0.5300 MYR per share (as of Nov 9, 2026), against a price of 0.3000 MYR. It is the blended result of 25 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Redtone International Bhd stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 0032 trades below its calculated fair value: price 0.3000 MYR, fair value 0.5300 MYR, a gap of about +77% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 0032?
No. The price is what the market pays today (0.3000 MYR); the fair value is what the company's own numbers justify (0.5300 MYR). For Redtone International Bhd the two are 0.2300 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is Redtone International Bhd worth?
The market values Redtone International Bhd at about 229M MYR (market capitalisation, as of Nov 9, 2026). Per share that is 0.3000 MYR; our models calculate a fair value of 0.5300 MYR per share.
What do the bullish and bearish scenarios say about 0032?
Our models span a range for Redtone International Bhd: cautious scenario 0.4000 MYR, base 0.5300 MYR, optimistic 0.6600 MYR per share (as of Nov 9, 2026, price 0.3000 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 0032?
Redtone International Bhd trades at a price-to-earnings ratio of 15.0 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 0.5300 MYR is built from several models across several years. Median P/E at fiscal year-end, 9 fiscal years (2017 to 2025), reported earnings: 10.6. Other multiples: P/B 0.9, P/S 1.1, EV/EBITDA 6.1.
How solid is the balance sheet of Redtone International Bhd (0032)?
Balance-sheet figures for Redtone International Bhd (as of Nov 9, 2026): return on equity 7.1%, debt of 0.00 per unit of equity. They feed the Quality Score of 73/100, which measures business quality independently of the share price.
How far is 0032 from its 52-week high?
Redtone International Bhd trades at 0.3000 MYR, about 41% below its 52-week high of 0.5100 MYR and 3% above the low of 0.2900 MYR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 0.5300 MYR is for.
Which stocks are comparable to Redtone International Bhd?
From the same area (Communication Services) we also value China Mobile Limited, Verizon Communications Inc, T-Mobile US, Inc, AT&T Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Redtone International Bhd stock attractive at the current price?
The data as of Nov 9, 2026: price 0.3000 MYR, calculated fair value 0.5300 MYR (+77%), Quality Score 73/100, from 25 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 0032 calculated?
We run Redtone International Bhd through 25 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 0.5300 MYR builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.7% above its aggregate fair value. Redtone International Bhd currently trades 43% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Redtone International Bhd (0032)?
The closing price on Nov 6, 2026 was 0.3000 MYR. Our model-based fair value is 0.5300 MYR, about +77% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Redtone International Bhd right now?
The price is below even our cautious bear case (0.4000 MYR). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (73/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Redtone International Bhd
How large is the market capitalisation of Redtone International Bhd (0032)?
The market capitalisation of Redtone International Bhd is 229M MYR (≈ $56.7M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Redtone International Bhd (0032)?
The price-to-sales ratio of Redtone International Bhd is 1.10 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Redtone International Bhd (0032)?
Earnings per share at Redtone International Bhd are 0.0200 MYR (price ÷ EPS = P/E 15.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Redtone International Bhd (0032)?
The dividend yield of Redtone International Bhd is 6.7% (payout 100%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Redtone International Bhd (0032)?
The net margin of Redtone International Bhd is 9.0% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Redtone International Bhd (0032)?
The return on equity (ROE) of Redtone International Bhd is 7.1% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Redtone International Bhd (0032)?
On an EBIT basis the return on assets of Redtone International Bhd is 12.3% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Redtone International Bhd (0032)?
The operating margin of Redtone International Bhd is 14.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Redtone International Bhd (0032)?
Revenue at Redtone International Bhd is growing −26.2% versus a year earlier (3y avg −0.9%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Redtone International Bhd (0032)?
Earnings per share at Redtone International Bhd are growing −81.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Redtone International Bhd (0032) hold?
Redtone International Bhd holds more cash than debt, 7.9M MYR net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Redtone International Bhd in the live analysis
One click puts Redtone International Bhd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 9, 2026