Pantech Group Holdings Bhd (5125) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Pantech Group Holdings Bhd stock MYR 0.83, price MYR 0.70, upside +18.0%, quality 52 out of 100. Rating: 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 5, 2026.
How to read this chart
60‑month range 0.3466 MYR – 0.9619 MYR · fair‑value band 0.7184 MYR – 1.08 MYR · the 0.7000 MYR price screens below the 0.8262 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 5, 2026.
Follow Pantech Group Holdings Bhd in your weekly email
Every Wednesday you see whether Pantech Group 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.
Pantech Group Holdings Berhad, an investment holding company, manufactures and sells steel pipes, fittings, flanges, valves, and other related products in Malaysia, the Republic of Singapore, the United Kingdom.
Show moreShow less
The company operates through three segments: Trading, Manufacturing, and Investment Holding.
It engages in the trading, supply, and stocking of high pressure seamless and specialised steel pipes, fittings, flanges, valves, and other related products; and flow control solutions, including valves, actuators and controls.
The company manufactures and supplies butt-welded carbon steel fittings, high frequency induction long bends, stainless steel and alloy pipes, and related products, as well as provides milling, machining, and welding services for tubes and pipe fittings in special metals.
In addition, it is involved in the hot dip galvanising; treatment and coating of metals; engineering fabrication works; manufacturing and trading of industrial consumable products; metal precision machining, engineering, and turnkey solutions; and property investment and management service.
The company's products are used in oil and gas, gas reticulation, marine, onshore and offshore heavy engineering, petrochemicals, palm oil refining and oleochemical, power generation, pharmaceutical, water, and other related industries.
The company was founded in 1987 and is headquartered in Pasir Gudang, Malaysia.
Stock analysis
Pantech Group Holdings Bhd (5125) currently trades at 0.7000 MYR, while our model-based Fair Value estimate is 0.8262 MYR, implying the stock looks roughly 15% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 1.41 MYR per share, and 19 of the 25 models we run sit above the 0.7000 MYR price.
Bear case: the Asset-Based group reads lowest at 0.5700 MYR, and 6 of the 25 models stay below the price. Data coverage for this calculation is low.
Scenario range: 0.7184 MYR (bear) to 1.08 MYR (bull), the price of 0.7000 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 52/100 (solid quality), in the Basic Materials sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Pantech Group Holdings Bhd reported revenue of 858M MYR in FY2026 versus 751M MYR in FY2022, a compound +3.4%/yr. Reported net income was 56.8M MYR in FY2026, compounding −5.7%/yr from FY2022.
Key figures
Market cap 582M MYR (≈ $143M) Micro · P/E ratio 10.0 · P/S ratio 0.63 · EPS (TTM) 0.0700 MYR · Dividend yield 7.1% · Net margin 5.8% · Return on equity 6.2% · Return on assets (EBIT) 9.6% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 43 out of 100 (low confidence).
What moves the price
The share trades at its 52-week high and 20% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at −34% fair-value upside, at 18%, 5125 screens cheaper than that median.
Fair Value models
Bear0.7184 MYRFair Value 0.8262 MYRBull1.08 MYR
Price 0.7000 MYR · Upside +18.0%
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 8 months old). Earnings retained since then (0.0139 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
FCF DCF0.5800 MYR0.6400 MYR0.7000 MYR80
Growth DCF0.5900 MYR0.6400 MYR0.6900 MYR78
Owner Earnings0.6900 MYR0.7800 MYR0.8700 MYR76
All 25 models by family
DCF Models
FCF DCF0.5800 MYR0.6400 MYR0.7000 MYR80
Owner Earnings0.6900 MYR0.7800 MYR0.8700 MYR76
5Y Revenue Exit1.01 MYR1.42 MYR1.92 MYR71
5Y EBITDA Exit1.00 MYR1.39 MYR1.83 MYR74
5Y P/E Exit0.8800 MYR1.20 MYR1.50 MYR70
10Y Revenue Exit0.7900 MYR1.08 MYR1.43 MYR65
10Y EBITDA Exit0.8000 MYR1.06 MYR1.37 MYR67
10Y P/E Exit0.7400 MYR0.9500 MYR1.17 MYR63
Earnings-Based
Graham-Dodd0.4600 MYR0.9800 MYR1.24 MYR64
PEG = 1.00.1500 MYR0.2100 MYR0.2700 MYR55
EPV0.9500 MYR1.02 MYR1.07 MYR74
Dividend Discount
Gordon GGM0.4900 MYR0.6600 MYR0.8100 MYR67
DDM Multi-Stage0.4900 MYR0.6400 MYR0.7800 MYR65
Multiples
P/E Multiple0.8700 MYR1.16 MYR1.45 MYR63
P/S Multiple0.8700 MYR1.16 MYR1.45 MYR58
P/B Multiple0.6100 MYR0.8100 MYR1.01 MYR55
EV/EBIT1.41 MYR1.82 MYR2.23 MYR66
EV/EBITDA1.28 MYR1.65 MYR2.02 MYR67
EV/Revenue1.24 MYR1.70 MYR2.16 MYR54
Asset-Based
NCAV (Graham)0.3800 MYR0.5700 MYR0.7200 MYR54
Growth DCF
Growth DCF0.5900 MYR0.6400 MYR0.6900 MYR78
Rev-Margin DCF1.01 MYR1.42 MYR1.84 MYR71
Economic Profit
Residual Income0.8600 MYR0.8700 MYR0.9000 MYR74
ROIC Compounder0.9500 MYR1.02 MYR1.07 MYR70
Growth Earnings
Growth-Adj P/E0.6500 MYR0.9200 MYR1.20 MYR65
The fair value above starts from this blend and is adjusted for a cyclical peak year.
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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−9.4%
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.
−6.1%
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.
+12.0%
Start year 2021 (pandemic). Over 10 years: +5.3% 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.
+2.3%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’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. Basis: EBIT basis. 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.
+26.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+19.4%
Dividend (yield on the price)7.1%
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.7.5% vs 2.4%, picking up
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.7% → 11%
Pace: the 5-year rate starts in 2021 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+22.6%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
Calculated on free cash flow for fiscal year 2026. Over the last twelve months it was negative, so the figure above is uncertain.
After inflation (Malaysia: IMF forecast 2.0% a year to 2030, 1.8% from 2016 to 2025) that is about +20.2% a year for the price.
Compare Pantech Group 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.Steel · 410 stocks
Beats the industry median on 13/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score52 · Above median
Fair Value upside+18.0% · Above median
Profitability
Return on equity (12 months)6.2% · Above median
Return on assets3.9% · Above median
Net margin (12 months)5.8% · Above median
Operating margin (12 months)12.5% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)23.8% · Top 25%
Dividend yield (12 months)7.1% · Top 25%
Balance sheet
Debt / equity0.01× · Below median
Valuation Multiplesvs Steel 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). "Pantech Group Holdings Bhd Fair Value". https://www.fairvalue-calculator.com/stock/5125
Frequently asked questions
Is Pantech Group Holdings Bhd (5125) overvalued or undervalued?
As of Nov 5, 2026, our model estimates a fair value of 0.8262 MYR versus a price of 0.7000 MYR, about +18% upside (undervalued).
What is the fair value of 5125?
Our model-based fair value for Pantech Group Holdings Bhd is 0.8262 MYR (as of Nov 5, 2026), built from audited fundamentals. The current price: 0.7000 MYR.
What is the quality score of 5125?
Pantech Group Holdings Bhd has a Quality Score of 52/100. 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 Pantech Group Holdings Bhd (5125)?
Our model-based price target is the fair value of 0.8262 MYR (as of Nov 5, 2026) from 25 valuation models. Cautious scenario 0.7184 MYR, optimistic scenario 1.08 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the Pantech Group Holdings Bhd stock forecast for 2026?
Our models put fair value at 0.8262 MYR, about +18% upside versus a price of 0.7000 MYR (undervalued). Cautious scenario 0.7184 MYR, optimistic scenario 1.08 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of Pantech Group Holdings Bhd (5125)?
Pantech Group Holdings Bhd reported trailing-twelve-month revenue of about 926M MYR (latest available figure, as of Nov 5, 2026).
Does Pantech Group Holdings Bhd pay a dividend?
Pantech Group Holdings Bhd currently shows a dividend yield of 7.14% relative to its recent price (as of Nov 5, 2026).
How much is the dividend of Pantech Group Holdings Bhd (5125) and when is the ex-dividend date?
Pantech Group Holdings Bhd pays a dividend of 0.05 MYR per share a year, a dividend yield of 7.1%. The next ex-dividend date is Nov 27, 2026. A dividend has been paid every year since at least 2007. The payout ratio is 71.4% of earnings. Free cash flow covers the dividend 0.37 times. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What growth is priced into Pantech Group Holdings Bhd (5125)?
For today's price to be fair in a discounted-cash-flow model, Pantech Group Holdings Bhd would have to grow free cash flow by +22.6 % 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 +12.0 % per year. Calculated on free cash flow for fiscal year 2026. Over the last twelve months it was negative, so the figure above is uncertain. As of Nov 5, 2026.
What discount rate (WACC) does the fair value of 5125 use?
Our models discount Pantech Group Holdings Bhd at 12.6 %: a base by market capitalisation (micro), damped by beta 0.13, 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 Pantech Group Holdings Bhd that is +22.6 % 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 Pantech Group Holdings Bhd (5125) delivered so far?
Over the past 5 years revenue at Pantech Group Holdings Bhd grew +12.0 % a year. The price currently implies free-cash-flow growth of +22.6 % 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 Pantech Group Holdings Bhd (5125) growing?
The median revenue growth in the sector is +9.8 % a year. That is the yardstick for the growth priced into Pantech Group Holdings Bhd (+22.6 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Pantech Group Holdings Bhd (5125)?
The free-cash-flow yield on the price is 2.62 % in the last fiscal year (free cash flow was negative over the last twelve months): that much free cash flow Pantech Group Holdings 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 Pantech Group Holdings Bhd (5125)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Pantech Group Holdings Bhd it is 0.8262 MYR per share (as of Nov 5, 2026), against a price of 0.7000 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 Pantech Group Holdings Bhd stock overvalued or undervalued in 2026?
As of Nov 5, 2026, 5125 trades below its calculated fair value: price 0.7000 MYR, fair value 0.8262 MYR, a gap of about +18% (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 5125?
No. The price is what the market pays today (0.7000 MYR); the fair value is what the company's own numbers justify (0.8262 MYR). For Pantech Group Holdings Bhd the two are 0.1262 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is Pantech Group Holdings Bhd worth?
The market values Pantech Group Holdings Bhd at about 582M MYR (market capitalisation, as of Nov 5, 2026). Per share that is 0.7000 MYR; our models calculate a fair value of 0.8262 MYR per share.
What do the bullish and bearish scenarios say about 5125?
Our models span a range for Pantech Group Holdings Bhd: cautious scenario 0.7184 MYR, base 0.8262 MYR, optimistic 1.08 MYR per share (as of Nov 5, 2026, price 0.7000 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 5125?
Pantech Group Holdings Bhd trades at a price-to-earnings ratio of 10.0 (as of Nov 5, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 0.8262 MYR is built from several models across several years. Other multiples: P/B 0.6, P/S 0.6, EV/EBITDA 2.3.
How solid is the balance sheet of Pantech Group Holdings Bhd (5125)?
Balance-sheet figures for Pantech Group Holdings Bhd (as of Nov 5, 2026): return on equity 6.2%, debt of 0.01 per unit of equity. They feed the Quality Score of 52/100, which measures business quality independently of the share price.
How far is 5125 from its 52-week high?
Pantech Group Holdings Bhd trades at 0.7000 MYR, at its 52-week high of 0.7000 MYR and 20% above the low of 0.5817 MYR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 0.8262 MYR is for.
Which stocks are comparable to Pantech Group Holdings Bhd?
From the same area (Basic Materials) we also value Nucor Corporation, ArcelorMittal S.A, Steel Dynamics, Inc, JSW Steel 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 Pantech Group Holdings Bhd stock attractive at the current price?
The data as of Nov 5, 2026: price 0.7000 MYR, calculated fair value 0.8262 MYR (+18%), Quality Score 52/100, 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 5125 calculated?
We run Pantech Group Holdings 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 0.8262 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. Pantech Group Holdings Bhd currently trades 15% 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 Pantech Group Holdings Bhd (5125)?
The closing price on Nov 6, 2026 was 0.7000 MYR. Our model-based fair value is 0.8262 MYR, about +18% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Pantech Group Holdings Bhd right now?
The price is below even our cautious bear case (0.7184 MYR). The market is more pessimistic than our downside scenario. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of Pantech Group Holdings Bhd
How large is the market capitalisation of Pantech Group Holdings Bhd (5125)?
The market capitalisation of Pantech Group Holdings Bhd is 582M MYR (≈ $143M). 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 Pantech Group Holdings Bhd (5125)?
The price-to-sales ratio of Pantech Group Holdings Bhd is 0.63 (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 Pantech Group Holdings Bhd (5125)?
Earnings per share at Pantech Group Holdings Bhd are 0.0700 MYR (price ÷ EPS = P/E 10.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Pantech Group Holdings Bhd (5125)?
The dividend yield of Pantech Group Holdings Bhd is 7.1% (payout 71.4%). 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 Pantech Group Holdings Bhd (5125)?
The net margin of Pantech Group Holdings Bhd is 5.8% (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 Pantech Group Holdings Bhd (5125)?
The return on equity (ROE) of Pantech Group Holdings Bhd is 6.2% (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 Pantech Group Holdings Bhd (5125)?
On an EBIT basis the return on assets of Pantech Group Holdings Bhd is 9.6% (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 Pantech Group Holdings Bhd (5125)?
The operating margin of Pantech Group Holdings Bhd is 12.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Pantech Group Holdings Bhd (5125)?
Revenue at Pantech Group Holdings Bhd is growing +23.8% versus a year earlier (3y avg −6.1%). 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 Pantech Group Holdings Bhd (5125)?
Earnings per share at Pantech Group Holdings Bhd are growing +32.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Pantech Group Holdings Bhd (5125) hold?
Pantech Group Holdings Bhd holds more cash than debt, 147M MYR net (fiscal year 2026). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Pantech Group Holdings Bhd in the live analysis
One click puts Pantech Group Holdings 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 5, 2026