Rexit Bhd (0106) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Rexit Bhd stock MYR 0.69, price MYR 0.35, upside +100.0%, quality 65 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 3, 2026.
How to read this chart
60‑month range 0.3400 MYR – 1.35 MYR · fair‑value band 0.4800 MYR – 0.9000 MYR · the 0.3450 MYR price screens below the 0.6900 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 3, 2026.
Follow Rexit Bhd in your weekly email
Every Wednesday you see whether Rexit 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.
OpenMove AI Berhad, an investment holding company, provides software solutions and related services for the general insurance, Takaful, unit trust, and financial services industries in Malaysia, Hong Kong, China, and internationally.
Show moreShow less
The company offers e-Cover, an online transaction portal; Agency Portal, a web based mobile responsive portal which provides comprehensive digital solution; and Integrated Insurance Management System, a customer-centric solution that covers various key operational functions, such as product development, marketing, intermediary management, underwriting, policy management, reinsurance, claims, and payments and accounts.
It also provides Electronic Pilihan Pelaburan Ahli system, an online system for the submission of investment and redemption applications, which are settled electronically using the Employees Provident Fund member's contributions.
In addition, the company offers takaful solutions, a customer-centric e-cover online transaction portal that offered as a software as a service solution; InfoGuardian, an integrated workflow, case management, and document management system for financial institutions, legal firms, and property valuer firms solutions.
Further, the company engages in the research, design, development, and sale of application software solutions, as well as related products and services; offers software technical and consultancy services.
Additionally, it provides shared and outsourcing services to insurance companies outside Malaysia, as well as eINSURANS gateway between the insurance companies in Malaysia and the JPJ. The company was formerly known as Rexit Berhad and changed its name to OpenMove AI Berhad in January 2026.
The company was founded in 1998 and is based in Petaling Jaya, Malaysia.
Stock analysis
Rexit Bhd (0106) currently trades at 0.3450 MYR, while our model-based Fair Value estimate is 0.6900 MYR, implying the stock looks roughly 50% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 0.8900 MYR per share, and 20 of the 25 models we run sit above the 0.3450 MYR price.
Bear case: the Asset-Based group reads lowest at 0.1600 MYR, and 5 of the 25 models stay below the price. Data coverage for this calculation is low.
Scenario range: 0.4800 MYR (bear) to 0.9000 MYR (bull), the price of 0.3450 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 65/100 (solid quality), in the Technology sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Rexit Bhd reported revenue of 34.2M MYR in FY2026 versus 25.2M MYR in FY2021, a compound +6.3%/yr. Reported net income was 5.5M MYR in FY2026, compounding −11.0%/yr from FY2021.
Key figures
Market cap 59.8M MYR (≈ $14.7M) Micro · P/E ratio 6.9 · P/S ratio 1.68 · EPS (TTM) 0.0500 MYR · Dividend yield 5.8% · Net margin 26.2% · Return on equity 16.8% · Return on assets (EBIT) 23.9% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 65 out of 100 (low confidence).
What moves the price
The share trades about 50% below its 52-week high and 1% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at 20% fair-value upside, at 100%, 0106 screens cheaper than that median.
Fair Value models
Bear0.4800 MYRFair Value 0.6900 MYRBull0.9000 MYR
Price 0.3450 MYR · Upside +100.0%
Capped: our models arrive at a very high value here. We deliberately show a more cautious Fair Value.
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 2026 figures (about 4 months old). Earnings retained since then (0.0108 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.68/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−29.2%
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.
+7.8%
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.
+6.3%
Start year 2021 (pandemic). Over 10 years: +6.1% a year
Revenue growth 11 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.
+6.6%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’25
’26
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.
−4.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year−10.2%
Dividend (yield on the price)5.8%
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.−10.2% vs −2.3%, slowing
Profit margin 2021 to 2026 ⓘ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.51% → 25%
Pace: the 5-year rate starts in 2021 (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).
−19.8%
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 −21.4% 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.Information Technology Services · 479 stocks
Beats the industry median on 12/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score65 · Top 25%
Fair Value upside+100.0% · Top 25%
Profitability
Return on equity (12 months)16.8% · Above median
Return on assets8.3% · Top 25%
Net margin (12 months)26.2% · Top 25%
Operating margin (12 months)13.3% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)7.8% · Above median
Dividend yield (12 months)5.8% · Top 25%
Valuation Multiplesvs Information Technology 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). "Rexit Bhd Fair Value". https://www.fairvalue-calculator.com/stock/0106
Frequently asked questions
Is Rexit Bhd (0106) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of 0.6900 MYR versus a price of 0.3450 MYR, about +100% upside (undervalued).
What is the fair value of 0106?
Our model-based fair value for Rexit Bhd is 0.6900 MYR (as of Nov 3, 2026), built from audited fundamentals. The current price: 0.3450 MYR.
What is the quality score of 0106?
Rexit Bhd has a Quality Score of 65/100. 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 Rexit Bhd (0106)?
Our model-based price target is the fair value of 0.6900 MYR (as of Nov 3, 2026) from 25 valuation models. Cautious scenario 0.4800 MYR, optimistic scenario 0.9000 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the Rexit Bhd stock forecast for 2026?
Our models put fair value at 0.6900 MYR, about +100% upside versus a price of 0.3450 MYR (undervalued). Cautious scenario 0.4800 MYR, optimistic scenario 0.9000 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of Rexit Bhd (0106)?
Rexit Bhd reported trailing-twelve-month revenue of about 35.5M MYR (latest available figure, as of Nov 3, 2026).
Does Rexit Bhd pay a dividend?
Rexit Bhd currently shows a dividend yield of 5.80% relative to its recent price (as of Nov 3, 2026).
How much is the dividend of Rexit Bhd (0106)?
Rexit Bhd pays a dividend of 0.02 MYR per share a year, a dividend yield of 5.8%. The payout ratio is 40.0% of earnings. Free cash flow covers the dividend 1.88 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 Rexit Bhd (0106)?
For today's price to be fair in a discounted-cash-flow model, Rexit Bhd would have to grow free cash flow by -19.8 % per year for five years (discount rate 9.7 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +6.3 % per year. As of Nov 3, 2026.
What discount rate (WACC) does the fair value of 0106 use?
Our models discount Rexit Bhd at 9.7 %: a base by market capitalisation (nano), damped by beta 0.17, 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 Rexit Bhd that is -19.8 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.7 %) and the same formula as our fair value.
How much growth has Rexit Bhd (0106) delivered so far?
Over the past 5 years revenue at Rexit Bhd grew +6.3 % a year. The price currently implies free-cash-flow growth of -19.8 % 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 Rexit Bhd (0106) growing?
The median revenue growth in the sector is +11.5 % a year. That is the yardstick for the growth priced into Rexit Bhd (-19.8 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Rexit Bhd (0106)?
The free-cash-flow yield on the price is 10.87 %: that much free cash flow Rexit Bhd produces per unit of market value. When it exceeds the discount rate of our models (9.7 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Rexit Bhd (0106)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Rexit Bhd it is 0.6900 MYR per share (as of Nov 3, 2026), against a price of 0.3450 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 Rexit Bhd stock overvalued or undervalued in 2026?
As of Nov 3, 2026, 0106 trades below its calculated fair value: price 0.3450 MYR, fair value 0.6900 MYR, a gap of about +100% (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 0106?
No. The price is what the market pays today (0.3450 MYR); the fair value is what the company's own numbers justify (0.6900 MYR). For Rexit Bhd the two are 0.3450 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is Rexit Bhd worth?
The market values Rexit Bhd at about 59.8M MYR (market capitalisation, as of Nov 3, 2026). Per share that is 0.3450 MYR; our models calculate a fair value of 0.6900 MYR per share.
What do the bullish and bearish scenarios say about 0106?
Our models span a range for Rexit Bhd: cautious scenario 0.4800 MYR, base 0.6900 MYR, optimistic 0.9000 MYR per share (as of Nov 3, 2026, price 0.3450 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 0106?
Rexit Bhd trades at a price-to-earnings ratio of 6.9 (as of Nov 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 0.6900 MYR is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2026), reported earnings: 14.6. Other multiples: P/B 1.1, P/S 1.7, EV/EBITDA 6.2.
How solid is the balance sheet of Rexit Bhd (0106)?
Balance-sheet figures for Rexit Bhd (as of Nov 3, 2026): return on equity 16.8%. They feed the Quality Score of 65/100, which measures business quality independently of the share price.
How far is 0106 from its 52-week high?
Rexit Bhd trades at 0.3450 MYR, about 50% below its 52-week high of 0.6900 MYR and 1% above the low of 0.3400 MYR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 0.6900 MYR is for.
Which stocks are comparable to Rexit Bhd?
From the same area (Technology) we also value International Business Machines Corporation, Accenture plc, Tata Consultancy Services Limited, Infosys Limited, 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 Rexit Bhd stock attractive at the current price?
The data as of Nov 3, 2026: price 0.3450 MYR, calculated fair value 0.6900 MYR (+100%), Quality Score 65/100, 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 0106 calculated?
We run Rexit 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 0.6900 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. Rexit Bhd currently trades 50% 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 Rexit Bhd (0106)?
The closing price on Nov 6, 2026 was 0.3450 MYR. Our model-based fair value is 0.6900 MYR, about +100% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Rexit Bhd right now?
The price is below even our cautious bear case (0.4800 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 (65/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (0.4800 MYR to 0.9000 MYR) leaves room in how you read the outcome.
Key figures of Rexit Bhd
How large is the market capitalisation of Rexit Bhd (0106)?
The market capitalisation of Rexit Bhd is 59.8M MYR (≈ $14.7M). 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 Rexit Bhd (0106)?
The price-to-sales ratio of Rexit Bhd is 1.68 (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 Rexit Bhd (0106)?
Earnings per share at Rexit Bhd are 0.0500 MYR (price ÷ EPS = P/E 6.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Rexit Bhd (0106)?
The dividend yield of Rexit Bhd is 5.8% (payout 40.0%). 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 Rexit Bhd (0106)?
The net margin of Rexit Bhd is 26.2% (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 Rexit Bhd (0106)?
The return on equity (ROE) of Rexit Bhd is 16.8% (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 Rexit Bhd (0106)?
On an EBIT basis the return on assets of Rexit Bhd is 23.9% (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 Rexit Bhd (0106)?
The operating margin of Rexit Bhd is 13.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Rexit Bhd (0106)?
Revenue at Rexit Bhd is growing +7.8% versus a year earlier (3y avg +9.3%). 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 Rexit Bhd (0106)?
Earnings per share at Rexit Bhd are growing −36.4% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Rexit Bhd in the live analysis
One click puts Rexit 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 3, 2026