Atrium Real Estate Investment Trust (5130) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Atrium Real Estate Investment Trust stock MYR 1.08, price MYR 1.18, that is 8.5% below the price, quality 61 out of 100. Rating: fairly valued. Calculated from audited financials with 11 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 6, 2026.
How to read this chart
60‑month range 1.02 MYR – 1.33 MYR · fair‑value band 0.6900 MYR – 1.40 MYR · the 1.18 MYR price screens above the 1.08 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 6, 2026.
Follow Atrium Real Estate Investment Trust in your weekly email
Every Wednesday you see whether Atrium Real Estate Investment Trust 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.
Atrium Real Estate Investment Trust is an industrial asset focused on real estate investment trust.
Show moreShow less
It is constituted by a Trust Deed amended by the First Supplementary Deed dated 25 November 2008 and the Restated Deed dated 24 March 2016 between CIMB Commerce Trustee Berhad (formerly known as BHLB Trustee Berhad) as the Trustee and Atrium REIT Managers Sdn Bhd as the Manager (collective known as First Deed).
On 21 April 2016, the Manager, CIMB Commerce Trustee Berhad (Retiring Trustee) and Pacific Trustees Berhad (New Trustee) entered a Second Supplementary Deed to effect the change of trustee of Atrium REIT from the Retiring Trustee to the New Trustee.
The First Deed and the Second Supplementary Deed were further amended by a Second Restated Deed dated 17 December 2019 entered between the Manager and Pacific Trustees Berhad, as the Trustee of Atrium REIT. Atrium REIT was listed on Main Board of Bursa Malaysia Securities Berhad on 2 April 2007.
Atrium REIT property portfolio consists of nine industrial properties located in prime locations in the Klang Valley and Penang, namely, Atrium Shah Alam 1, Atrium Shah Alam 2, Atrium Shah Alam 3, Atrium Shah Alam 4, Atrium Shah Alam 5, Atrium Puchong, Atrium USJ, Atrium Bayan Lepas 1 and Atrium Bayan Lepas 2. Atrium Real Estate Investment Trust was established on November 20, 2006.
Stock analysis
Atrium Real Estate Investment Trust (5130) currently trades at 1.18 MYR, while our model-based Fair Value estimate is 1.08 MYR, so the stock looks roughly fairly valued today (gap 9.3%).
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 2.42 MYR per share, and 4 of the 11 models we run sit above the 1.18 MYR price.
Bear case: the Multiples group reads lowest at 0.9200 MYR, and 7 of the 11 models stay below the price. Data coverage for this calculation is low.
Scenario range: 0.6900 MYR (bear) to 1.40 MYR (bull), the price of 1.18 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 61/100 (solid quality), in the Real Estate sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Atrium Real Estate Investment Trust reported revenue of 51.0M MYR in FY2025 versus 39.1M MYR in FY2021, a compound +6.9%/yr. Reported net income was 14.4M MYR in FY2025, compounding −5.6%/yr from FY2021.
Key figures
Market cap 313M MYR (≈ $77.2M) Micro · P/E ratio 16.9 · P/S ratio 5.70 · EPS (TTM) 0.0700 MYR · Dividend yield 8.9% · Net margin 33.1% · Return on equity 4.8% · Return on assets (EBIT) 4.0% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 63 out of 100 (medium confidence).
What moves the price
The share trades about 12% below its 52-week high and 2% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at −32% fair-value upside, at −8%, 5130 screens cheaper than that median.
Fair Value models
Bear0.6900 MYRFair Value 1.08 MYRBull1.40 MYR
Price 1.18 MYR · Downside -8.5%
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.
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.81/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+2.1%
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.
+10.2%
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.
+8.2%
Start year 2020 (pandemic). Over 10 years: +13.8% 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.
+8.8%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in MYR ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in MYR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−0.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year−9.4%
Dividend (yield on the price)8.9%
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.−9.4% vs −3.5%, slowing
Profit margin 2020 to 2025 ⓘ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.61% → 29%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Price in line with expectations
The price assumes about as much growth as 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).
+8.6%
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 +6.5% a year for the price.
Compare Atrium Real Estate Investment Trust 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.REIT - Industrial · 51 stocks
Beats the industry median on 8/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score61 · Above median
Fair Value upside−8.5% · Above median
Profitability
Return on equity (12 months)4.8% · Below median
Return on assets2.0% · Bottom 25%
Net margin (12 months)33.1% · Below median
Operating margin (12 months)81.0% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)5.7% · Above median
Dividend yield (12 months)8.9% · Top 25%
Balance sheet
Debt / equity0.71× · Above median
Valuation Multiplesvs REIT - Industrial 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). "Atrium Real Estate Investment Trust Fair Value". https://www.fairvalue-calculator.com/stock/5130
Frequently asked questions
Is Atrium Real Estate Investment Trust (5130) overvalued or undervalued?
As of Nov 6, 2026, our model estimates a fair value of 1.08 MYR versus a price of 1.18 MYR, about 8% lower (fairly valued).
What is the fair value of 5130?
Our model-based fair value for Atrium Real Estate Investment Trust is 1.08 MYR (as of Nov 6, 2026), built from audited fundamentals. The current price: 1.18 MYR.
What is the quality score of 5130?
Atrium Real Estate Investment Trust has a Quality Score of 61/100. 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 Atrium Real Estate Investment Trust (5130)?
Our model-based price target is the fair value of 1.08 MYR (as of Nov 6, 2026) from 11 valuation models. Cautious scenario 0.6900 MYR, optimistic scenario 1.40 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the Atrium Real Estate Investment Trust stock forecast for 2026?
Our models put fair value at 1.08 MYR, about 8% lower versus a price of 1.18 MYR (fairly valued). Cautious scenario 0.6900 MYR, optimistic scenario 1.40 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of Atrium Real Estate Investment Trust (5130)?
Atrium Real Estate Investment Trust reported trailing-twelve-month revenue of about 55.0M MYR (latest available figure, as of Nov 6, 2026).
Does Atrium Real Estate Investment Trust pay a dividend?
Atrium Real Estate Investment Trust currently shows a dividend yield of 8.90% relative to its recent price (as of Nov 6, 2026).
How much is the dividend of Atrium Real Estate Investment Trust (5130) and when is the ex-dividend date?
Atrium Real Estate Investment Trust pays a dividend of 0.105 MYR per share a year, a dividend yield of 8.9%. The next ex-dividend date is Nov 11, 2026. A dividend has been paid every year since at least 2007. The payout ratio is 150% of earnings. Free cash flow covers the dividend 1.66 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Atrium Real Estate Investment Trust (5130)?
For today's price to be fair in a discounted-cash-flow model, Atrium Real Estate Investment Trust would have to grow free cash flow by +8.6 % 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 +8.2 % per year. As of Nov 6, 2026.
What discount rate (WACC) does the fair value of 5130 use?
Our models discount Atrium Real Estate Investment Trust at 12.6 %: a base by market capitalisation (micro), damped by beta 0.09, 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 Atrium Real Estate Investment Trust that is +8.6 % 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 Atrium Real Estate Investment Trust (5130) delivered so far?
Over the past 5 years revenue at Atrium Real Estate Investment Trust grew +8.2 % a year. The price currently implies free-cash-flow growth of +8.6 % 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 Atrium Real Estate Investment Trust (5130) growing?
The median revenue growth in the sector is +2.7 % a year. That is the yardstick for the growth priced into Atrium Real Estate Investment Trust (+8.6 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Atrium Real Estate Investment Trust (5130)?
The free-cash-flow yield on the price is 14.74 %: that much free cash flow Atrium Real Estate Investment Trust 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 Atrium Real Estate Investment Trust (5130)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Atrium Real Estate Investment Trust it is 1.08 MYR per share (as of Nov 6, 2026), against a price of 1.18 MYR. It is the blended result of 11 valuation models in 6 families (DCF Models, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is Atrium Real Estate Investment Trust stock overvalued or undervalued in 2026?
As of Nov 6, 2026, 5130 trades above its calculated fair value: price 1.18 MYR, fair value 1.08 MYR, a gap of about −8% (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 5130?
No. The price is what the market pays today (1.18 MYR); the fair value is what the company's own numbers justify (1.08 MYR). For Atrium Real Estate Investment Trust the two are 0.1000 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is Atrium Real Estate Investment Trust worth?
The market values Atrium Real Estate Investment Trust at about 313M MYR (market capitalisation, as of Nov 6, 2026). Per share that is 1.18 MYR; our models calculate a fair value of 1.08 MYR per share.
What do the bullish and bearish scenarios say about 5130?
Our models span a range for Atrium Real Estate Investment Trust: cautious scenario 0.6900 MYR, base 1.08 MYR, optimistic 1.40 MYR per share (as of Nov 6, 2026, price 1.18 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 5130?
Atrium Real Estate Investment Trust trades at a price-to-earnings ratio of 16.9 (as of Nov 6, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 1.08 MYR is built from several models across several years. Other multiples: P/B 0.9, P/S 5.7, EV/EBITDA 20.9.
How solid is the balance sheet of Atrium Real Estate Investment Trust (5130)?
Balance-sheet figures for Atrium Real Estate Investment Trust (as of Nov 6, 2026): return on equity 4.8%, debt of 0.71 per unit of equity. They feed the Quality Score of 61/100, which measures business quality independently of the share price.
How far is 5130 from its 52-week high?
Atrium Real Estate Investment Trust trades at 1.18 MYR, about 12% below its 52-week high of 1.33 MYR and 2% above the low of 1.16 MYR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 1.08 MYR is for.
Which stocks are comparable to Atrium Real Estate Investment Trust?
From the same area (Real Estate) we also value Prologis, Inc, Public Storage, Extra Space Storage Inc, EastGroup Properties, 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 Atrium Real Estate Investment Trust stock attractive at the current price?
The data as of Nov 6, 2026: price 1.18 MYR, calculated fair value 1.08 MYR (−8%), Quality Score 61/100, 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 5130 calculated?
We run Atrium Real Estate Investment Trust through 11 models from 6 families: DCF Models, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of 1.08 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. Atrium Real Estate Investment Trust 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 Atrium Real Estate Investment Trust (5130)?
The closing price on Nov 6, 2026 was 1.18 MYR. Our model-based fair value is 1.08 MYR, about 8% lower (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Atrium Real Estate Investment Trust right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (0.6900 MYR to 1.40 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. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Key figures of Atrium Real Estate Investment Trust
How large is the market capitalisation of Atrium Real Estate Investment Trust (5130)?
The market capitalisation of Atrium Real Estate Investment Trust is 313M MYR (≈ $77.2M). 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 Atrium Real Estate Investment Trust (5130)?
The price-to-sales ratio of Atrium Real Estate Investment Trust is 5.70 (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 Atrium Real Estate Investment Trust (5130)?
Earnings per share at Atrium Real Estate Investment Trust are 0.0700 MYR (price ÷ EPS = P/E 16.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Atrium Real Estate Investment Trust (5130)?
The dividend yield of Atrium Real Estate Investment Trust is 8.9% (payout 150%). 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 Atrium Real Estate Investment Trust (5130)?
The net margin of Atrium Real Estate Investment Trust is 33.1% (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 Atrium Real Estate Investment Trust (5130)?
The return on equity (ROE) of Atrium Real Estate Investment Trust is 4.8% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Atrium Real Estate Investment Trust (5130)?
On an EBIT basis the return on assets of Atrium Real Estate Investment Trust is 4.0% (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 Atrium Real Estate Investment Trust (5130)?
The operating margin of Atrium Real Estate Investment Trust is 81.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Atrium Real Estate Investment Trust (5130)?
Revenue at Atrium Real Estate Investment Trust is growing +5.7% versus a year earlier (3y avg +10.2%). 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 Atrium Real Estate Investment Trust (5130)?
Earnings per share at Atrium Real Estate Investment Trust are growing +16.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Atrium Real Estate Investment Trust (5130) carry?
The net debt of Atrium Real Estate Investment Trust is 314M MYR (fiscal year 2025, ≈ 6.8 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 Atrium Real Estate Investment Trust in the live analysis
One click puts Atrium Real Estate Investment Trust on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 6, 2026