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

NWP Holdings Bhd (5025) fair value: what the stock is really worth

As of Nov 6, 2026: fair value (intrinsic value) of NWP Holdings Bhd stock MYR 0.10, price MYR 0.13, that is 20.0% below the price, quality 58 out of 100. Rating: overvalued. Calculated from audited financials with 11 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

Basic Materials MY · ISIN MYL5025OO001

NH NWP Holdings Bhd logo Thin data Nov 7, 2026

NWP Holdings Bhd

5025 · KLSE
Solid, but expensive

Our calculation puts a fair price 20% below what the stock costs today.

Low debt
Generates free cash flow
Quality 58/100
Mixed Growth (revenue 5y +24.7 %/yr in MYR)
Fair value 0.1000 MYR · Overvalued
Loss-making · -10.9% net margin (TTM)
Trails peers (3/11)
Narrow moat 11/100 · thin data
Thin data
⟳ Cyclical⚠ Small free float
Watch NWP Holdings Bhd for free: we tell you when fair value or trend changes. Watch for free

What runs behind every stock

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

Price vs Fair Value

0.3800 MYR 0.1250 MYR Fair Value 0.1000 MYR Jun 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 0.1250 MYR – 0.3800 MYR · fair‑value band 0.0600 MYR – 0.1700 MYR · the 0.1250 MYR price screens above the 0.1000 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.

Follow NWP Holdings Bhd in your weekly email

Every Wednesday you see whether NWP 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

Auro Holdings Berhad, an investment holding company, engages in the manufacture and sale of timber and timber products in Malaysia, Singapore, and South Korea. The company operates through Molding and Timber, Sale of food and Beverages, and Others segments.

Show moreShow less

It offers interior and exterior molded timber products, air dried/kiln dried sawn timber, and veneer roll and wrapping products, as well as kiln drying and consultancy services; supplies information technology solutions; and trades in agricultural products.

The company also provides timber treatment services; supplies seafood; trades in sand and other general products; charters vessels; other ancillary services; and engages in the property management, development, and construction activities, as well as dredging, excavation, and transportation of marine sand.

In addition, it is involved in the food and beverage (F&B) business, including F&B shop operations, selling merchandise in store, and offering a variety of beverages and foods to customers.

The company was formerly known as NWP Holdings Berhad and changed its name to Auro Holdings Berhad in June 2023. Auro Holdings Berhad was incorporated in 1999 and is headquartered in Kuala Lumpur, Malaysia.

Stock analysis

NWP Holdings Bhd (5025) currently trades at 0.1250 MYR, while our model-based Fair Value estimate is 0.1000 MYR, 20% below the price, so the stock looks overvalued today.

Show more

Valuation

Bull case: the DCF Models group reads highest at a median of 0.1100 MYR per share, and 0 of the 11 models we run sit above the 0.1250 MYR price.

Bear case: the Asset-Based group reads lowest at 0.0200 MYR, and 11 of the 11 models stay below the price. Data coverage for this calculation is low.

Scenario range: 0.0600 MYR (bear) to 0.1700 MYR (bull), the price of 0.1250 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 58/100 (solid quality), in the Basic Materials sector.

Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.

NWP Holdings Bhd reported revenue of 24.4M MYR in FY2025 versus 3.2M MYR in FY2021, a compound +65.9%/yr. Reported net income was −1.0M MYR in FY2025.

Key figures

Market cap 79.6M MYR (≈ $19.6M) Micro · P/S ratio 3.33 · Net margin −4.2% · Return on equity −11.1% · Return on assets (EBIT) −17.4% (5-year average) · Operating margin −11.4% · Revenue (TTM) 25.3M MYR · Revenue growth (YoY) +14.8%.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 11 out of 100 (low confidence).

What moves the price

The share trades about 19% below its 52-week high and at its 52-week low, currently below its 200-day average.

For context, the median of 10 Basic Materials peers we cover trades at −19% fair-value upside, at −20%, 5025 screens richer than that median.

Fair Value models

Bear 0.0600 MYR Fair Value 0.1000 MYR Bull 0.1700 MYR
Price 0.1250 MYR · Downside -20.0%
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. 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
FCF DCF 0.0700 MYR 0.1000 MYR 0.2000 MYR 77
Growth DCF 0.0700 MYR 0.1100 MYR 0.1900 MYR 76
5Y EBITDA Exit 0.0600 MYR 0.1000 MYR 0.1700 MYR 73
All 11 models by family
DCF Models
FCF DCF 0.0700 MYR 0.1000 MYR 0.2000 MYR 77
Owner Earnings 0.0600 MYR 0.1200 MYR 0.2400 MYR 72
5Y Revenue Exit 0.0500 MYR 0.0900 MYR 0.1600 MYR 70
5Y EBITDA Exit 0.0600 MYR 0.1000 MYR 0.1700 MYR 73
10Y Revenue Exit 0.0600 MYR 0.1200 MYR 0.1500 MYR 67
10Y EBITDA Exit 0.0600 MYR 0.1200 MYR 0.2300 MYR 64
Multiples
EV/EBITDA 0.0400 MYR 0.0600 MYR 0.0800 MYR 66
EV/Revenue 0.0300 MYR 0.0500 MYR 0.0700 MYR 52
Asset-Based
NCAV (Graham) 0.0200 MYR 0.0200 MYR 0.0400 MYR 52
Growth DCF
Growth DCF 0.0700 MYR 0.1100 MYR 0.1900 MYR 76
Rev-Margin DCF 0.0600 MYR 0.1000 MYR 0.1800 MYR 70

Open the full fair value analysis →

Quality Score breakdown

Overall quality 58/100

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

Profitability 14
How much profit the company makes from its sales and capital
Quality Growth 96
Are margins and returns getting better?
Cashflow 67
Do the profits arrive as real cash?
Financial strength 53
Debt, balance sheet and risk of trouble
Investment 82
Does it invest with discipline instead of growing at any price?
Low Volatility 73
How calm the share price moves, does not count
Price momentum 32
Price momentum of the last 3 to 12 months, does not count
Near the 52-week high 11
Distance to the 52-week high, does not count
New shares 65
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. 67/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+29.1%
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.
+110.3%
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.
+24.7%
Start year 2020 (pandemic). Over 10 years: +3.4% 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.
+14.9%
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.
−122.6% (2020) → −2.7% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed

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).
+19.6%
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 +17.3% a year for the price.

5025 screens overvalued: fair value 20% below the price. Compare with Simpson Manufacturing Co →

Compare NWP 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.Lumber & Wood Production · 73 stocks

Beats the industry median on 3/10 measures
Overall it trails its industry peers.
Valuation
Quality Score 58 · Top 25%
Fair Value upside −20.0% · Below median
Profitability
Return on assets −2.3% · Below median
Net margin (12 months) −10.9% · Below median
Operating margin (12 months) −11.4% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY) 14.8% · Above median
Balance sheet
Debt / equity 0.01× · Lowest 25%

Valuation Multiplesvs Lumber & Wood Production median · lower = cheaper

P/B 3.28× · Priciest 25%
P/S (12 months) 3.15× · Priciest 25%
Price / free cash flow (fiscal year) 28.6× · Priciest 25%

Strength profile in five axes (Snowflake)

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE (fair-value potential)7 · sector 25
FUTURE (revenue growth)74 · sector 23
PAST (return on equity)0 · sector 1
HEALTH (low debt)100 · sector 91
DIVIDEND (yield)0 · sector 38

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 Lumber & Wood Production stocks, each showing price versus our Fair Value estimate.

Explore undervalued stocks

More undervalued Basic Materials 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

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.

NWP Holdings Bhd: fair value per Fair Value Calculator

Cite: Fair Value Calculator (2026). "NWP Holdings Bhd Fair Value". https://www.fairvalue-calculator.com/stock/5025

Frequently asked questions

Is NWP Holdings Bhd (5025) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 0.1000 MYR versus a price of 0.1250 MYR, about 20% lower (overvalued).
What is the fair value of 5025?
Our model-based fair value for NWP Holdings Bhd is 0.1000 MYR (as of Nov 7, 2026), built from audited fundamentals. The current price: 0.1250 MYR.
What is the quality score of 5025?
NWP Holdings Bhd has a Quality Score of 58/100. 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 NWP Holdings Bhd (5025)?
Our model-based price target is the fair value of 0.1000 MYR (as of Nov 7, 2026) from 11 valuation models. Cautious scenario 0.0600 MYR, optimistic scenario 0.1700 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the NWP Holdings Bhd stock forecast for 2026?
Our models put fair value at 0.1000 MYR, about 20% lower versus a price of 0.1250 MYR (overvalued). Cautious scenario 0.0600 MYR, optimistic scenario 0.1700 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of NWP Holdings Bhd (5025)?
NWP Holdings Bhd reported trailing-twelve-month revenue of about 25.3M MYR (latest available figure, as of Nov 7, 2026).
What growth is priced into NWP Holdings Bhd (5025)?
For today's price to be fair in a discounted-cash-flow model, NWP Holdings Bhd would have to grow free cash flow by +19.6 % per year for five years (discount rate 11.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +24.7 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of 5025 use?
Our models discount NWP Holdings Bhd at 11.1 %: a base by market capitalisation (nano), 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 NWP Holdings Bhd that is +19.6 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.1 %) and the same formula as our fair value.
How much growth has NWP Holdings Bhd (5025) delivered so far?
Over the past 5 years revenue at NWP Holdings Bhd grew +24.7 % a year. The price currently implies free-cash-flow growth of +19.6 % 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 NWP Holdings Bhd (5025) growing?
The median revenue growth in the sector is +9.8 % a year. That is the yardstick for the growth priced into NWP Holdings Bhd (+19.6 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of NWP Holdings Bhd (5025)?
The free-cash-flow yield on the price is 3.50 %: that much free cash flow NWP Holdings Bhd produces per unit of market value. When it exceeds the discount rate of our models (11.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of NWP Holdings Bhd (5025)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For NWP Holdings Bhd it is 0.1000 MYR per share (as of Nov 7, 2026), against a price of 0.1250 MYR. It is the blended result of 11 valuation models in 4 families (DCF Models, Multiples, Asset-Based, Growth DCF).
Is NWP Holdings Bhd stock overvalued or undervalued in 2026?
As of Nov 7, 2026, 5025 trades above its calculated fair value: price 0.1250 MYR, fair value 0.1000 MYR, a gap of about −20% (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 5025?
No. The price is what the market pays today (0.1250 MYR); the fair value is what the company's own numbers justify (0.1000 MYR). For NWP Holdings Bhd the two are 0.0250 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is NWP Holdings Bhd worth?
The market values NWP Holdings Bhd at about 79.6M MYR (market capitalisation, as of Nov 7, 2026). Per share that is 0.1250 MYR; our models calculate a fair value of 0.1000 MYR per share.
What do the bullish and bearish scenarios say about 5025?
Our models span a range for NWP Holdings Bhd: cautious scenario 0.0600 MYR, base 0.1000 MYR, optimistic 0.1700 MYR per share (as of Nov 7, 2026, price 0.1250 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of NWP Holdings Bhd (5025)?
Balance-sheet figures for NWP Holdings Bhd (as of Nov 7, 2026): return on equity −11.1%, debt of 0.01 per unit of equity. They feed the Quality Score of 58/100, which measures business quality independently of the share price.
How far is 5025 from its 52-week high?
NWP Holdings Bhd trades at 0.1250 MYR, about 19% below its 52-week high of 0.1550 MYR and at the low of 0.1250 MYR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 0.1000 MYR is for.
Which stocks are comparable to NWP Holdings Bhd?
From the same area (Basic Materials) we also value Simpson Manufacturing Co, UFP Industries, Inc, Boise Cascade Company, Stella-Jones 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 NWP Holdings Bhd stock attractive at the current price?
The data as of Nov 7, 2026: price 0.1250 MYR, calculated fair value 0.1000 MYR (−20%), Quality Score 58/100, from 11 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 5025 calculated?
We run NWP Holdings Bhd through 11 models from 4 families: DCF Models, Multiples, Asset-Based, Growth DCF. Every model gets the same audited fundamentals; the fair value of 0.1000 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. NWP 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 NWP Holdings Bhd (5025)?
The closing price on Nov 6, 2026 was 0.1250 MYR. Our model-based fair value is 0.1000 MYR, about 20% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with NWP Holdings Bhd right now?
The model range is unusually wide (0.0600 MYR to 0.1700 MYR). The outcome hinges heavily on assumptions, so read the point estimate with caution. Solid but not exceptional quality (58/100) and above fair value, neither a clear bargain nor a standout compounder. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.

Key figures of NWP Holdings Bhd

How large is the market capitalisation of NWP Holdings Bhd (5025)?
The market capitalisation of NWP Holdings Bhd is 79.6M MYR (≈ $19.6M). 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 NWP Holdings Bhd (5025)?
The price-to-sales ratio of NWP Holdings Bhd is 3.33 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of NWP Holdings Bhd (5025)?
The net margin of NWP Holdings Bhd is −4.2% (fiscal year 2025). 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 NWP Holdings Bhd (5025)?
The return on equity (ROE) of NWP Holdings Bhd is −11.1% (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 NWP Holdings Bhd (5025)?
On an EBIT basis the return on assets of NWP Holdings Bhd is −17.4% (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 NWP Holdings Bhd (5025)?
The operating margin of NWP Holdings Bhd is −11.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at NWP Holdings Bhd (5025)?
Revenue at NWP Holdings Bhd is growing +14.8% versus a year earlier (3y avg +110%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much net debt does NWP Holdings Bhd (5025) carry?
The net debt of NWP Holdings Bhd is 3.3M MYR (fiscal year 2021, ≈ 1.2 yrs of FCF). 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 NWP Holdings Bhd in the live analysis

One click puts NWP 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.