Foodie Media Berhad (0382) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Foodie Media Berhad stock MYR 0.35, price MYR 0.32, upside +10.0%, quality 71 out of 100. Rating: fairly valued. Calculated from audited financials with 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
11‑month range 0.2600 MYR – 0.5420 MYR · fair‑value band 0.2038 MYR – 0.4076 MYR · the 0.3150 MYR price screens below the 0.3465 MYR fair value. As of Nov 9, 2026.
Follow Foodie Media Berhad in your weekly email
Every Wednesday you see whether Foodie Media Berhad 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.
Foodie Media Berhad, through its subsidiaries, provides digital media publishing services. The company offers KOL marketing, short-film drama marketing, affiliate commerce and campaign management services. Foodie Media Berhad was founded in 2016 and is headquartered in Kuala Lumpur, Malaysia.
Stock analysis
Foodie Media Berhad (0382) currently trades at 0.3150 MYR, while our model-based Fair Value estimate is 0.3465 MYR, so the stock looks roughly fairly valued today (gap 9.1%).
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 0.8200 MYR per share, and 14 of the 26 models we run sit above the 0.3150 MYR price.
Bear case: the Dividend Discount group reads lowest at 0.0500 MYR, and 12 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 0.2038 MYR (bear) to 0.4076 MYR (bull), the price of 0.3150 MYR sits inside 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 71/100 (solid quality), in the Communication Services sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Foodie Media Berhad reported revenue of 55.5M MYR in FY2026 versus 13.7M MYR in FY2022, a compound +41.9%/yr. Reported net income was 15.7M MYR in FY2026, compounding +26.5%/yr from FY2022.
Key figures
Market cap 280M MYR (≈ $68.9M) Micro · P/E ratio 15.8 · P/S ratio 5.04 · EPS (TTM) 0.0200 MYR · Dividend yield 2.2% · Net margin 28.2% · Return on equity 43.6% · Return on assets (EBIT) 75.9% (4-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 91 out of 100 (low confidence).
What moves the price
The share trades about 42% below its 52-week high and 21% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at −7% fair-value upside, at 10%, 0382 screens cheaper than that median.
Fair Value models
Bear0.2038 MYRFair Value 0.3465 MYRBull0.4076 MYR
Price 0.3150 MYR · Upside +10.0%
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 2 months old). Earnings retained since then (0.0025 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.100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+49.6%
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.
+49.0%
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years), in MYR (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. 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.
+26.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year+24.6%
Dividend (yield on the price)2.2%
Profit margin 2022 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.60% → 35%
2026 sits 110% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
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).
+17.1%
Yearly growth needed for the next five years to justify today's price.
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 +14.8% 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.Publishing · 98 stocks
Beats the industry median on 6/13 measures
A mixed picture versus its industry peers.
Valuation
Quality Score71 · Top 25%
Fair Value upside+10.0% · Below median
Profitability
Return on equity (12 months)43.6% · Top 25%
Return on assets19.6% · Top 25%
Net margin (12 months)28.2% · Top 25%
Operating margin (12 months)35.4% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)82.5% · Top 25%
Dividend yield (12 months)2.2% · Below median
Valuation Multiplesvs Publishing median · lower = cheaper
P/E (12 months)15.8× · Pricier than median
P/B4.56× · Priciest 25%
P/S (12 months)5.04× · Priciest 25%
Price / free cash flow (fiscal year)22.0× · Pricier 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). "Foodie Media Berhad Fair Value". https://www.fairvalue-calculator.com/stock/0382
Frequently asked questions
Is Foodie Media Berhad (0382) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 0.3465 MYR versus a price of 0.3150 MYR, about +10% upside (fairly valued).
What is the fair value of 0382?
Our model-based fair value for Foodie Media Berhad is 0.3465 MYR (as of Nov 9, 2026), built from audited fundamentals. The current price: 0.3150 MYR.
What is the quality score of 0382?
Foodie Media Berhad has a Quality Score of 71/100. 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 Foodie Media Berhad (0382)?
Our model-based price target is the fair value of 0.3465 MYR (as of Nov 9, 2026) from 26 valuation models. Cautious scenario 0.2038 MYR, optimistic scenario 0.4076 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the Foodie Media Berhad stock forecast for 2026?
Our models put fair value at 0.3465 MYR, about +10% upside versus a price of 0.3150 MYR (fairly valued). Cautious scenario 0.2038 MYR, optimistic scenario 0.4076 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of Foodie Media Berhad (0382)?
Foodie Media Berhad reported trailing-twelve-month revenue of about 55.5M MYR (latest available figure, as of Nov 9, 2026).
Does Foodie Media Berhad pay a dividend?
Foodie Media Berhad currently shows a dividend yield of 2.22% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Foodie Media Berhad (0382) and when is the ex-dividend date?
Foodie Media Berhad pays a dividend of 0.007 MYR per share a year, a dividend yield of 2.2%. The last ex-dividend date was Nov 5, 2026. The payout ratio is 35.0% of earnings. Free cash flow covers the dividend 2.04 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 Foodie Media Berhad (0382)?
For today's price to be fair in a discounted-cash-flow model, Foodie Media Berhad would have to grow free cash flow by +17.1 % per year for five years (discount rate 14.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew +41.9 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 0382 use?
Our models discount Foodie Media Berhad at 14.1 %: a base by market capitalisation (micro), 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 Foodie Media Berhad that is +17.1 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (14.1 %) and the same formula as our fair value.
How much growth has Foodie Media Berhad (0382) delivered so far?
Over the past 4 years revenue at Foodie Media Berhad grew +41.9 % a year. The price currently implies free-cash-flow growth of +17.1 % 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 Foodie Media Berhad (0382) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into Foodie Media Berhad (+17.1 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Foodie Media Berhad (0382)?
The free-cash-flow yield on the price is 4.54 %: that much free cash flow Foodie Media Berhad produces per unit of market value. When it exceeds the discount rate of our models (14.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Foodie Media Berhad (0382)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Foodie Media Berhad it is 0.3465 MYR per share (as of Nov 9, 2026), against a price of 0.3150 MYR. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Foodie Media Berhad stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 0382 trades below its calculated fair value: price 0.3150 MYR, fair value 0.3465 MYR, a gap of about +10% (fairly valued). 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 0382?
No. The price is what the market pays today (0.3150 MYR); the fair value is what the company's own numbers justify (0.3465 MYR). For Foodie Media Berhad the two are 0.0315 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is Foodie Media Berhad worth?
The market values Foodie Media Berhad at about 280M MYR (market capitalisation, as of Nov 9, 2026). Per share that is 0.3150 MYR; our models calculate a fair value of 0.3465 MYR per share.
What do the bullish and bearish scenarios say about 0382?
Our models span a range for Foodie Media Berhad: cautious scenario 0.2038 MYR, base 0.3465 MYR, optimistic 0.4076 MYR per share (as of Nov 9, 2026, price 0.3150 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 0382?
Foodie Media Berhad trades at a price-to-earnings ratio of 15.8 (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 0.3465 MYR is built from several models across several years. Other multiples: P/B 4.6, P/S 5.0, EV/EBITDA 10.4.
How solid is the balance sheet of Foodie Media Berhad (0382)?
Balance-sheet figures for Foodie Media Berhad (as of Nov 9, 2026): return on equity 43.6%. They feed the Quality Score of 71/100, which measures business quality independently of the share price.
How far is 0382 from its 52-week high?
Foodie Media Berhad trades at 0.3150 MYR, about 42% below its 52-week high of 0.5420 MYR and 21% above the low of 0.2600 MYR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 0.3465 MYR is for.
Which stocks are comparable to Foodie Media Berhad?
From the same area (Communication Services) we also value The New York Times Company, Xinhua Winshare Publishing and Media Co, Jiangsu Phoenix Publishing & Media Corporation, China Science Publishing & Media Ltd, 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 Foodie Media Berhad stock attractive at the current price?
The data as of Nov 9, 2026: price 0.3150 MYR, calculated fair value 0.3465 MYR (+10%), Quality Score 71/100, from 26 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 0382 calculated?
We run Foodie Media Berhad through 26 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 0.3465 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. Foodie Media Berhad currently trades 9% 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 Foodie Media Berhad (0382)?
The closing price on Nov 6, 2026 was 0.3150 MYR. Our model-based fair value is 0.3465 MYR, about +10% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Foodie Media Berhad right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (0.2038 MYR to 0.4076 MYR) leaves room in how you read the outcome. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of Foodie Media Berhad
How large is the market capitalisation of Foodie Media Berhad (0382)?
The market capitalisation of Foodie Media Berhad is 280M MYR (≈ $68.9M). 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 Foodie Media Berhad (0382)?
The price-to-sales ratio of Foodie Media Berhad is 5.04 (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 Foodie Media Berhad (0382)?
Earnings per share at Foodie Media Berhad are 0.0200 MYR (price ÷ EPS = P/E 15.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Foodie Media Berhad (0382)?
The dividend yield of Foodie Media Berhad is 2.2% (payout 35.0%). 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 Foodie Media Berhad (0382)?
The net margin of Foodie Media Berhad is 28.2% (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 Foodie Media Berhad (0382)?
The return on equity (ROE) of Foodie Media Berhad is 43.6% (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 Foodie Media Berhad (0382)?
On an EBIT basis the return on assets of Foodie Media Berhad is 75.9% (avg 4y). 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 Foodie Media Berhad (0382)?
The operating margin of Foodie Media Berhad is 35.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Foodie Media Berhad (0382)?
Revenue at Foodie Media Berhad is growing +82.5% versus a year earlier (3y avg +49.0%). 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 Foodie Media Berhad (0382)?
Earnings per share at Foodie Media Berhad are growing +811% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Foodie Media Berhad in the live analysis
One click puts Foodie Media Berhad 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