EN DE
Watch Pan Malaysia Holdings Bhd for free: we tell you when fair value or trend changes.
Data-driven stock valuation

Pan Malaysia Holdings Bhd (1287) fair value: what the stock is really worth

As of Nov 6, 2026: fair value (intrinsic value) of Pan Malaysia Holdings Bhd stock MYR 0.30, price MYR 0.51, that is 40.6% below the price, quality 42 out of 100. Rating: strongly overvalued. Calculated from audited financials with 14 of our 26 valuation models and 37 quality factors, updated daily.

  1. Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with one Yes, for free

Real Estate MY · ISIN MYL1287OO001

PM Pan Malaysia Holdings Bhd logo Thin data Nov 7, 2026

Pan Malaysia Holdings Bhd

1287 · KLSE
Very expensive, weak quality

Our calculation puts a fair price 41% below what the stock costs today.

Solidly profitable · 14.5% net margin (TTM)
Low debt
Revenue last quarter +46% vs. a year ago.
Quality 42/100
Expensive Growth (revenue 5y +145.5 %/yr in MYR)
Mixed vs. peers (6/12)
Wide moat 65/100 · thin data
Fair value 0.3000 MYR · Strongly overvalued
Negative free cash flow
Thin data
⚠ Small free float
Watch Pan Malaysia Holdings Bhd for free: we tell you when fair value or trend changes. Watch for free

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

0.5100 MYR 0.0321 MYR Fair Value 0.3000 MYR May 2021 Nov 2026

White line = price, green steps = our fair value per fiscal year. As of Nov 7, 2026.

How to read this chart

60‑month range 0.0321 MYR – 0.5100 MYR · fair‑value band 0.2100 MYR – 0.3900 MYR · the 0.5050 MYR price screens above the 0.3000 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.

Follow Pan Malaysia Holdings Bhd in your weekly email

Every Wednesday you see whether Pan Malaysia Holdings 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.

Which stocks are undervalued right now? Check free Discover now →

Company profile

Exsim Hospitality Berhad, an investment holding company, operates in the hospitality industry in Malaysia. It operates through Own and Operate, Hospitality Operator, Fit-Out, and Investment Holding segments. The company owns and operates the Port Dickson hotel.

Show moreShow less

It also manages properties owned by third-party owners, including serviced residences and en bloc boutique hotels; and leases these properties out to guests for short-term stays under the Mana Mana Hospitality brand.

In addition, the company provides turnkey design, consultancy, and fit-out services for hospitality asset owners, including interior design, consultation, project management, and procurement solutions under the EXSIM Concepto brand.

Further, it engages in the trading, import, export, distribution, and retail of goods. The company was formerly known as Pan Malaysia Holdings Berhad and changed its name to Exsim Hospitality Berhad in October 2024.

Exsim Hospitality Berhad was incorporated in 1983 and is headquartered in Kuala Lumpur, Malaysia. Exsim Hospitality Berhad is a subsidiary of Exsim Hospitality Holdings Sdn Bhd.

Stock analysis

Pan Malaysia Holdings Bhd (1287) currently trades at 0.5050 MYR, while our model-based Fair Value estimate is 0.3000 MYR, 41% below the price, so the stock looks overvalued today.

Show more

Valuation

Bull case: the Multiples group reads highest at a median of 0.3800 MYR per share, and 1 of the 14 models we run sit above the 0.5050 MYR price.

Bear case: the Asset-Based group reads lowest at 0.0500 MYR, and 13 of the 14 models stay below the price. Data coverage for this calculation is low.

Scenario range: 0.2100 MYR (bear) to 0.3900 MYR (bull), the price of 0.5050 MYR sits above 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 42/100 (below-average quality), in the Real Estate sector.

Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.

Pan Malaysia Holdings Bhd reported revenue of 281M MYR in FY2025 versus 4.1M MYR in FY2021, a compound +187.7%/yr. Reported net income was 40.7M MYR in FY2025.

Key figures

Market cap 1.2B MYR (≈ $289M) Micro · P/E ratio 25.3 · P/S ratio 4.18 · EPS (TTM) 0.0200 MYR · Net margin 14.5% · Return on equity 23.2% · Return on assets (EBIT) 4.4% (5-year average) · Operating margin 20.5%.

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 1% below its 52-week high and 120% above its 52-week low, currently above its 200-day average.

For context, the median of 10 Real Estate peers we cover trades at 33% fair-value upside, at −41%, 1287 screens richer than that median.

Fair Value models

Bear 0.2100 MYR Fair Value 0.3000 MYR Bull 0.3900 MYR
Price 0.5050 MYR · Downside -40.6%
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 (0.0172 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.
Best data coverage
EPV 0.1700 MYR 0.1800 MYR 0.2000 MYR 74
ROIC Compounder 0.1700 MYR 0.2000 MYR 0.2300 MYR 72
Residual Income 0.1100 MYR 0.1200 MYR 0.1400 MYR 71
All 14 models by family
Earnings-Based
Graham-Dodd 0.1200 MYR 0.4600 MYR 0.6200 MYR 64
Lynch FV 0.1100 MYR 0.1600 MYR 0.2100 MYR 61
PEG = 1.0 0.1100 MYR 0.1600 MYR 0.2100 MYR 57
EPV 0.1700 MYR 0.1800 MYR 0.2000 MYR 74
Multiples
P/E Multiple 0.2900 MYR 0.3900 MYR 0.4800 MYR 63
P/S Multiple 0.1100 MYR 0.1500 MYR 0.1800 MYR 58
P/B Multiple 0.4200 MYR 0.5600 MYR 0.6900 MYR 55
EV/EBIT 0.3600 MYR 0.4800 MYR 0.6100 MYR 66
EV/EBITDA 0.2800 MYR 0.3700 MYR 0.4600 MYR 67
EV/Revenue 0.1000 MYR 0.1400 MYR 0.1900 MYR 53
Asset-Based
NCAV (Graham) 0.0300 MYR 0.0500 MYR 0.0600 MYR 54
Economic Profit
Residual Income 0.1100 MYR 0.1200 MYR 0.1400 MYR 71
ROIC Compounder 0.1700 MYR 0.2000 MYR 0.2300 MYR 72
Growth Earnings
Growth-Adj P/E 0.2100 MYR 0.3000 MYR 0.3900 MYR 67

Open the full fair value analysis →

Quality Score breakdown

Overall quality 42/100

It rates the business: profits, how they develop, real cash, balance sheet, investing and share count.

Profitability 45
How much profit the company makes from its sales and capital
Quality Growth 56
Are margins and returns getting better?
Cashflow 6
Do the profits arrive as real cash?
Financial strength 83
Debt, balance sheet and risk of trouble
Investment 0
Does it invest with discipline instead of growing at any price?
Low Volatility 54
How calm the share price moves, does not count
Price momentum 91
Price momentum of the last 3 to 12 months, does not count
Near the 52-week high 99
Distance to the 52-week high, does not count
New shares 50
Buys back shares or issues new ones?

Open the full quality analysis →

Revenue & earnings trend

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. 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+91.9%
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.
+275.5%
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.
+145.5%
Start year 2020 (pandemic). Over 10 years: +36.1% a year
Revenue growth 13 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.
+28.3%
Profit margin (trend) ⓘ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.
15.6% (2020) → 22.4% (2025)

1287 screens overvalued: fair value 41% below the price. Compare with Sun Hung Kai Properties Limited →

Compare Pan Malaysia Holdings 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.Real Estate - Development · 489 stocks

Beats the industry median on 6/12 measures
A mixed picture versus its industry peers.
Valuation
Quality Score 42 · Bottom 25%
Fair Value upside −40.6% · Bottom 25%
Profitability
Return on equity (12 months) 23.2% · Top 25%
Return on assets 7.5% · Top 25%
Net margin (12 months) 14.5% · Above median
Operating margin (12 months) 20.5% · Above median
Growth and dividend
Revenue growth (quarter YoY) 46.3% · Top 25%
Balance sheet
Debt / equity 0.22× · Below median

Valuation Multiplesvs Real Estate - Development median · lower = cheaper

P/E (12 months) 25.3× · Priciest 25%
P/B 3.63× · Priciest 25%
P/S (12 months) 4.18× · Priciest 25%
EV/EBITDA 18.0× · Pricier than median

Strength profile in five axes (Snowflake)

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE (fair-value potential)0 · sector 68
FUTURE (revenue growth)100 · sector 0
PAST (return on equity)93 · sector 17
HEALTH (low debt)89 · sector 83
DIVIDEND (yield)0 · sector 61

VALUE 0: the price sits above our fair-value range.

Context: sector, industry, market

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Real Estate - Development stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value Compare
China Resources Land Limited 1109 HK$32.02 HK$80.05 +150% vs 1287
China Overseas Land & Investment Limited 0688 HK$13.18 HK$22.51 +71% vs 1287
Vinhomes Joint Stock Company VHM 62,100 VND 105,995 VND +71% vs 1287
CK Asset Holdings 1113 HK$49.12 HK$72.05 +47% vs 1287
Sun Hung Kai Properties Limited 0016 HK$117.70 HK$156.00 +33% vs 1287
Poly Developments and Holdings 600048 ¥5.60 ¥5.87 +5% vs 1287
China Merchants Shekou Industrial Zone Holdings 001979 ¥7.84 ¥5.64 −28% vs 1287
Lodha Developers Limited LODHA ₹1,179 ₹271.92 −77% vs 1287
DLF Limited DLF ₹752.90 ₹167.48 −78% vs 1287
Hongkong Land Holdings H78 $8.28 $1.52 −82% vs 1287

Explore undervalued stocks

More undervalued Real Estate stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend StocksUndervalued 52-Week Low Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Free calculator Peter Lynch Fair Value Formula &…Free calculator
Run the numbers yourself: free valuation calculators
DCF CalculatorP/E Ratio CalculatorPEG Ratio CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorIntrinsic ValueIntrinsic vs Extrinsic ValueP/E Ratio by Sector
For bloggers & editors: embed code + live data

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.

Pan Malaysia Holdings Bhd: fair value per Fair Value Calculator

Cite: Fair Value Calculator (2026). "Pan Malaysia Holdings Bhd Fair Value". https://www.fairvalue-calculator.com/stock/1287

Frequently asked questions

Is Pan Malaysia Holdings Bhd (1287) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 0.3000 MYR versus a price of 0.5050 MYR, about 41% lower (overvalued).
What is the fair value of 1287?
Our model-based fair value for Pan Malaysia Holdings Bhd is 0.3000 MYR (as of Nov 7, 2026), built from audited fundamentals. The current price: 0.5050 MYR.
What is the quality score of 1287?
Pan Malaysia Holdings Bhd has a Quality Score of 42/100. 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 Pan Malaysia Holdings Bhd (1287)?
Our model-based price target is the fair value of 0.3000 MYR (as of Nov 7, 2026) from 14 valuation models. Cautious scenario 0.2100 MYR, optimistic scenario 0.3900 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the Pan Malaysia Holdings Bhd stock forecast for 2026?
Our models put fair value at 0.3000 MYR, about 41% lower versus a price of 0.5050 MYR (overvalued). Cautious scenario 0.2100 MYR, optimistic scenario 0.3900 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of Pan Malaysia Holdings Bhd (1287)?
Pan Malaysia Holdings Bhd reported trailing-twelve-month revenue of about 281M MYR (latest available figure, as of Nov 7, 2026).
What is the intrinsic value of Pan Malaysia Holdings Bhd (1287)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Pan Malaysia Holdings Bhd it is 0.3000 MYR per share (as of Nov 7, 2026), against a price of 0.5050 MYR. It is the blended result of 14 valuation models in 5 families (Earnings-Based, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is Pan Malaysia Holdings Bhd stock overvalued or undervalued in 2026?
As of Nov 7, 2026, 1287 trades above its calculated fair value: price 0.5050 MYR, fair value 0.3000 MYR, a gap of about −41% (overvalued). 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 1287?
No. The price is what the market pays today (0.5050 MYR); the fair value is what the company's own numbers justify (0.3000 MYR). For Pan Malaysia Holdings Bhd the two are 0.2050 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is Pan Malaysia Holdings Bhd worth?
The market values Pan Malaysia Holdings Bhd at about 1.2B MYR (market capitalisation, as of Nov 7, 2026). Per share that is 0.5050 MYR; our models calculate a fair value of 0.3000 MYR per share.
What do the bullish and bearish scenarios say about 1287?
Our models span a range for Pan Malaysia Holdings Bhd: cautious scenario 0.2100 MYR, base 0.3000 MYR, optimistic 0.3900 MYR per share (as of Nov 7, 2026, price 0.5050 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 1287?
Pan Malaysia Holdings Bhd trades at a price-to-earnings ratio of 25.3 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 0.3000 MYR is built from several models across several years. Other multiples: P/B 3.6, P/S 4.2, EV/EBITDA 18.0.
How solid is the balance sheet of Pan Malaysia Holdings Bhd (1287)?
Balance-sheet figures for Pan Malaysia Holdings Bhd (as of Nov 7, 2026): return on equity 23.2%, debt of 0.22 per unit of equity. They feed the Quality Score of 42/100, which measures business quality independently of the share price.
How far is 1287 from its 52-week high?
Pan Malaysia Holdings Bhd trades at 0.5050 MYR, about 1% below its 52-week high of 0.5100 MYR and 120% above the low of 0.2300 MYR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 0.3000 MYR is for.
Which stocks are comparable to Pan Malaysia Holdings Bhd?
From the same area (Real Estate) we also value Sun Hung Kai Properties Limited, China Resources Land Limited, CK Asset Holdings, DLF 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 Pan Malaysia Holdings Bhd stock attractive at the current price?
The data as of Nov 7, 2026: price 0.5050 MYR, calculated fair value 0.3000 MYR (−41%), Quality Score 42/100, from 14 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 1287 calculated?
We run Pan Malaysia Holdings Bhd through 14 models from 5 families: Earnings-Based, Multiples, Asset-Based, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 0.3000 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. Pan Malaysia Holdings Bhd itself currently trades above fair value. 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 Pan Malaysia Holdings Bhd (1287)?
The closing price on Nov 6, 2026 was 0.5050 MYR. Our model-based fair value is 0.3000 MYR, about 41% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Pan Malaysia Holdings Bhd right now?
The price sits above even our optimistic bull case (0.3900 MYR). The favourable scenario is already priced in. Weak quality (42/100) and above fair value at the same time, the margin of safety is missing on both counts. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. A fairly wide model range (0.2100 MYR to 0.3900 MYR) leaves room in how you read the outcome.

Key figures of Pan Malaysia Holdings Bhd

How large is the market capitalisation of Pan Malaysia Holdings Bhd (1287)?
The market capitalisation of Pan Malaysia Holdings Bhd is 1.2B MYR (≈ $289M). 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 Pan Malaysia Holdings Bhd (1287)?
The price-to-sales ratio of Pan Malaysia Holdings Bhd is 4.18 (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 Pan Malaysia Holdings Bhd (1287)?
Earnings per share at Pan Malaysia Holdings Bhd are 0.0200 MYR (price ÷ EPS = P/E 25.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Pan Malaysia Holdings Bhd (1287)?
The net margin of Pan Malaysia Holdings Bhd is 14.5% (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 Pan Malaysia Holdings Bhd (1287)?
The return on equity (ROE) of Pan Malaysia Holdings Bhd is 23.2% (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 Pan Malaysia Holdings Bhd (1287)?
On an EBIT basis the return on assets of Pan Malaysia Holdings Bhd is 4.4% (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 Pan Malaysia Holdings Bhd (1287)?
The operating margin of Pan Malaysia Holdings Bhd is 20.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Pan Malaysia Holdings Bhd (1287)?
Revenue at Pan Malaysia Holdings Bhd is growing +46.3% versus a year earlier (3y avg +275%). 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 Pan Malaysia Holdings Bhd (1287)?
Earnings per share at Pan Malaysia Holdings Bhd are growing −42.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Pan Malaysia Holdings Bhd (1287) generate?
The free cash flow of Pan Malaysia Holdings Bhd is −180M MYR (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Pan Malaysia Holdings Bhd (1287) carry?
The net debt of Pan Malaysia Holdings Bhd is 6.4M MYR (fiscal year 2025). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed

Watch Pan Malaysia Holdings Bhd in the live analysis

One click puts Pan Malaysia Holdings Bhd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.