JCBNext Berhad Bhd (0058) fair value: what the stock is really worth
As of Nov 4, 2026: fair value (intrinsic value) of JCBNext Berhad Bhd stock MYR 2.93, price MYR 1.72, upside +70.3%, quality 69 out of 100. Rating: strongly undervalued. Calculated from audited financials with 2 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 0.9016 MYR – 1.84 MYR · fair‑value band 2.20 MYR – 3.67 MYR · the 1.72 MYR price screens below the 2.93 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow JCBNext Berhad Bhd in your weekly email
Every Wednesday you see whether JCBNext Berhad 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.
JcbNext Berhad, an investment holding company, provides online advertising services in Malaysia. It operates through Investment Holding and Others segments. The company also engages in the property leasing; and equity, property, and treasury investment activities.
Show moreShow less
JcbNext Berhad was founded in 1995 and is headquartered in Kuala Lumpur, Malaysia.
Stock analysis
JCBNext Berhad Bhd (0058) currently trades at 1.72 MYR, while our model-based Fair Value estimate is 2.93 MYR, implying the stock looks roughly 41% undervalued today.
Show more
Valuation
How firm this estimate is: it rests on 2 models at a data quality of 96/100, which puts the data coverage at low.
Scenario range: 2.20 MYR (bear) to 3.67 MYR (bull), the price of 1.72 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 69/100 (solid quality), in the Financial Services sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
JCBNext Berhad Bhd reported revenue of 20.4M MYR in FY2025 versus 6.4M MYR in FY2021, a compound +33.8%/yr. Reported net income was 43.1M MYR in FY2025, compounding +26.5%/yr from FY2021.
Key figures
Market cap 225M MYR (≈ $55.4M) Micro · P/E ratio 5.7 · P/S ratio 12.1 · EPS (TTM) 0.3000 MYR · Dividend yield 4.2% · Return on equity 9.0% · Return on assets (EBIT) 1.9% (5-year average) · Operating margin 83.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 67 out of 100 (low confidence).
What moves the price
The share trades about 7% below its 52-week high and 5% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Financial Services peers we cover trades at −16% fair-value upside, at 70%, 0058 screens cheaper than that median.
Fair Value models
Bear2.20 MYRFair Value 2.93 MYRBull3.67 MYR
Price 1.72 MYR · Upside +70.3%
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (0.1947 MYR per share) are deliberately not added.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.86/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+39.4%
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.
+28.8%
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.
+27.6%
Start year 2020 (pandemic). Over 10 years: +11.9% 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.
−6.0%
’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.
+38.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year+34.2%
Dividend (yield on the price)4.2%
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.base effect: 34.2% / 6.0%
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.0% → 77%
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).
−15.3%
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 −16.9% a year for the price.
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.Asset Management · 587 stocks
Beats the industry median on 9/12 measures
Overall it ranks above its industry peers.
Valuation
Quality Score69 · Top 25%
Fair Value upside+70.3% · Above median
Profitability
Return on equity (12 months)9.0% · Above median
Return on assets9.4% · Above median
Operating margin (12 months)83.0% · Above median
Growth and dividend
Revenue growth (quarter YoY)−13.5% · Bottom 25%
Dividend yield (12 months)4.2% · Above median
Valuation Multiplesvs Asset Management median · lower = cheaper
P/E (12 months)5.7× · Cheapest 25%
P/B0.50× · Cheapest 25%
P/S (12 months)12.01× · Priciest 25%
Price / free cash flow (fiscal year)11.8× · Cheaper than median
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). "JCBNext Berhad Bhd Fair Value". https://www.fairvalue-calculator.com/stock/0058
Frequently asked questions
Is JCBNext Berhad Bhd (0058) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 2.93 MYR versus a price of 1.72 MYR, about +70% upside (undervalued).
What is the fair value of 0058?
Our model-based fair value for JCBNext Berhad Bhd is 2.93 MYR (as of Nov 9, 2026), built from audited fundamentals. The current price: 1.72 MYR.
What is the quality score of 0058?
JCBNext Berhad Bhd has a Quality Score of 69/100. 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 JCBNext Berhad Bhd (0058)?
Our model-based price target is the fair value of 2.93 MYR (as of Nov 9, 2026) from 2 valuation models. Cautious scenario 2.20 MYR, optimistic scenario 3.67 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the JCBNext Berhad Bhd stock forecast for 2026?
Our models put fair value at 2.93 MYR, about +70% upside versus a price of 1.72 MYR (undervalued). Cautious scenario 2.20 MYR, optimistic scenario 3.67 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of JCBNext Berhad Bhd (0058)?
JCBNext Berhad Bhd reported trailing-twelve-month revenue of about 18.7M MYR (latest available figure, as of Nov 9, 2026).
Does JCBNext Berhad Bhd pay a dividend?
JCBNext Berhad Bhd currently shows a dividend yield of 4.24% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of JCBNext Berhad Bhd (0058) and when is the ex-dividend date?
JCBNext Berhad Bhd pays a dividend of 0.073 MYR per share a year, a dividend yield of 4.2%. The last ex-dividend date was Jun 29, 2026. The payout ratio is 24.3% of earnings. Free cash flow covers the dividend 2.00 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into JCBNext Berhad Bhd (0058)?
For today's price to be fair in a discounted-cash-flow model, JCBNext Berhad Bhd would have to grow free cash flow by -15.3 % 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 +27.6 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 0058 use?
Our models discount JCBNext Berhad Bhd at 12.6 %: a base by market capitalisation (micro), damped by beta 0.14, 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 JCBNext Berhad Bhd that is -15.3 % 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 JCBNext Berhad Bhd (0058) delivered so far?
Over the past 5 years revenue at JCBNext Berhad Bhd grew +27.6 % a year. The price currently implies free-cash-flow growth of -15.3 % 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 JCBNext Berhad Bhd (0058) growing?
The median revenue growth in the sector is +9.2 % a year. That is the yardstick for the growth priced into JCBNext Berhad Bhd (-15.3 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of JCBNext Berhad Bhd (0058)?
The free-cash-flow yield on the price is 8.48 %: that much free cash flow JCBNext Berhad 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 JCBNext Berhad Bhd (0058)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For JCBNext Berhad Bhd it is 2.93 MYR per share (as of Nov 9, 2026), against a price of 1.72 MYR. It is the blended result of 2 valuation models in 2 families (Multiples, Asset-Based).
Is JCBNext Berhad Bhd stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 0058 trades below its calculated fair value: price 1.72 MYR, fair value 2.93 MYR, a gap of about +70% (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 0058?
No. The price is what the market pays today (1.72 MYR); the fair value is what the company's own numbers justify (2.93 MYR). For JCBNext Berhad Bhd the two are 1.21 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is JCBNext Berhad Bhd worth?
The market values JCBNext Berhad Bhd at about 225M MYR (market capitalisation, as of Nov 9, 2026). Per share that is 1.72 MYR; our models calculate a fair value of 2.93 MYR per share.
What do the bullish and bearish scenarios say about 0058?
Our models span a range for JCBNext Berhad Bhd: cautious scenario 2.20 MYR, base 2.93 MYR, optimistic 3.67 MYR per share (as of Nov 9, 2026, price 1.72 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 0058?
JCBNext Berhad Bhd trades at a price-to-earnings ratio of 5.7 (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 2.93 MYR is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 15.0. Other multiples: P/B 0.5, P/S 12.0, EV/EBITDA 13.8.
How solid is the balance sheet of JCBNext Berhad Bhd (0058)?
Balance-sheet figures for JCBNext Berhad Bhd (as of Nov 9, 2026): return on equity 9.0%. They feed the Quality Score of 69/100, which measures business quality independently of the share price.
How far is 0058 from its 52-week high?
JCBNext Berhad Bhd trades at 1.72 MYR, about 7% below its 52-week high of 1.84 MYR and 5% above the low of 1.63 MYR (as of Nov 4, 2026). Distance from the high says nothing about value: that is what the fair value of 2.93 MYR is for.
Which stocks are comparable to JCBNext Berhad Bhd?
From the same area (Financial Services) we also value Blackstone Inc, Brookfield Asset Management Ltd, KKR & Co, Apollo Global Management, 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 JCBNext Berhad Bhd stock attractive at the current price?
The data as of Nov 9, 2026: price 1.72 MYR, calculated fair value 2.93 MYR (+70%), Quality Score 69/100, from 2 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 0058 calculated?
We run JCBNext Berhad Bhd through 2 models from 2 families: Multiples, Asset-Based. Every model gets the same audited fundamentals; the fair value of 2.93 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 13.3% above its aggregate fair value. JCBNext Berhad Bhd currently trades 41% 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 JCBNext Berhad Bhd (0058)?
The closing price on Nov 4, 2026 was 1.72 MYR. Our model-based fair value is 2.93 MYR, about +70% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with JCBNext Berhad Bhd right now?
The price is below even our cautious bear case (2.20 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 (69/100) at a price below fair value, the discount is the argument here, not the business quality. For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Where does the earnings growth of JCBNext Berhad Bhd (0058) come from?
Earnings per share at JCBNext Berhad Bhd grew −25.8 % a year from 2014 to 2025. Broken into its drivers: revenue per share +2.8 %, EBIT margin +5.3 %, tax rate −0.5 %, residual (interest, one-offs) −31.0 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of JCBNext Berhad Bhd
How large is the market capitalisation of JCBNext Berhad Bhd (0058)?
The market capitalisation of JCBNext Berhad Bhd is 225M MYR (≈ $55.4M). 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 JCBNext Berhad Bhd (0058)?
The price-to-sales ratio of JCBNext Berhad Bhd is 12.1 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of JCBNext Berhad Bhd (0058)?
Earnings per share at JCBNext Berhad Bhd are 0.3000 MYR (price ÷ EPS = P/E 5.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of JCBNext Berhad Bhd (0058)?
The dividend yield of JCBNext Berhad Bhd is 4.2% (payout 24.3%). 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 return on equity of JCBNext Berhad Bhd (0058)?
The return on equity (ROE) of JCBNext Berhad Bhd is 9.0% (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 JCBNext Berhad Bhd (0058)?
On an EBIT basis the return on assets of JCBNext Berhad Bhd is 1.9% (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 JCBNext Berhad Bhd (0058)?
The operating margin of JCBNext Berhad Bhd is 83.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at JCBNext Berhad Bhd (0058)?
Revenue at JCBNext Berhad Bhd is growing −13.5% versus a year earlier (3y avg +28.8%). 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 JCBNext Berhad Bhd (0058)?
Earnings per share at JCBNext Berhad Bhd are growing −6.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does JCBNext Berhad Bhd (0058) hold?
JCBNext Berhad Bhd holds more cash than debt, 106M MYR net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch JCBNext Berhad Bhd in the live analysis
One click puts JCBNext Berhad 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