Tambun Indah Land Bhd (5191) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Tambun Indah Land Bhd stock MYR 1.51, price MYR 0.67, upside +127.1%, quality 73 out of 100. Rating: strongly undervalued. Calculated from audited financials with 16 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 9, 2026.
How to read this chart
60‑month range 0.4817 MYR – 1.13 MYR · fair‑value band 1.11 MYR – 1.87 MYR · the 0.6650 MYR price screens below the 1.51 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Tambun Indah Land Bhd in your weekly email
Every Wednesday you see whether Tambun Indah Land 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.
Tambun Indah Land Berhad, an investment holding company, engages in the property development and management in Malaysia. It operates through Investment Holding, Property Development and Management, and Other Operations segments.
Show moreShow less
The company is involved in the development and management of land into vacant lots, residential, commercial, and industrial buildings; operation of car parks and rental business; and construction and project management activities.
Its portfolio includes township and mixed developments, landed residential homes, high rise residential condominiums, commercial premises, industrial factories, and built-to-lease commercial properties. The company was founded in 1993 and is based in Butterworth, Malaysia.
Stock analysis
Tambun Indah Land Bhd (5191) currently trades at 0.6650 MYR, while our model-based Fair Value estimate is 1.51 MYR, implying the stock looks roughly 56% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 1.63 MYR per share, and 14 of the 16 models we run sit above the 0.6650 MYR price.
Bear case: the Asset-Based group reads lowest at 0.7900 MYR, and 2 of the 16 models stay below the price. Data coverage for this calculation is low.
Scenario range: 1.11 MYR (bear) to 1.87 MYR (bull), the price of 0.6650 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 73/100 (solid quality), in the Real Estate sector.
Weak Growth: Revenue growth is weak: less than 2 % a year.
Tambun Indah Land Bhd reported revenue of 143M MYR in FY2025 versus 256M MYR in FY2021, a compound −13.5%/yr. Reported net income was 41.8M MYR in FY2025, compounding −9.2%/yr from FY2021.
Key figures
Market cap 292M MYR (≈ $72.0M) Micro · P/E ratio 8.3 · P/S ratio 2.38 · EPS (TTM) 0.0800 MYR · Dividend yield 5.6% · Net margin 27.0% · Return on equity 4.2% · Return on assets (EBIT) 8.2% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 61 out of 100 (low confidence).
What moves the price
The share trades about 19% below its 52-week high and 1% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at −51% fair-value upside, at 127%, 5191 screens cheaper than that median.
Fair Value models
Bear1.11 MYRFair Value 1.51 MYRBull1.87 MYR
Price 0.6650 MYR · Upside +127.1%
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 (0.0369 MYR per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.40/100
Revenue growth is weak: less than 2 % a year.
Revenue growth 1 year
−34.9%
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.
−14.3%
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.
+1.6%
Start year 2020 (pandemic). Over 10 years: −9.0% 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.
−5.5%
’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.
+2.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year−3.2%
Dividend (yield on the price)5.6%
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.−3.2% vs −9.2%, picking up
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.29% → 40%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Revenue per share shrinking 7.2%/yr over ~8Y (margins eroding too) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
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).
−23.6%
The company could shrink this much every year for the next five years and today's price would still be justified.
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 −25.1% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Real Estate - Diversified · 114 stocks
Beats the industry median on 12/15 measures
Overall it ranks above its industry peers.
Valuation
Quality Score73 · Top 25%
Fair Value upside+127.1% · Top 25%
Profitability
Return on equity (12 months)4.2% · Below median
Return on assets4.6% · Top 25%
Net margin (12 months)27.0% · Above median
Operating margin (12 months)24.6% · Below median
Growth and dividend
Revenue growth (quarter YoY)−28.6% · Bottom 25%
Dividend yield (12 months)5.6% · Top 25%
Balance sheet
Debt / equity0.04× · Lowest 25%
Valuation Multiplesvs Real Estate - Diversified 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). "Tambun Indah Land Bhd Fair Value". https://www.fairvalue-calculator.com/stock/5191
Frequently asked questions
Is Tambun Indah Land Bhd (5191) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 1.51 MYR versus a price of 0.6650 MYR, about +127% upside (undervalued).
What is the fair value of 5191?
Our model-based fair value for Tambun Indah Land Bhd is 1.51 MYR (as of Nov 9, 2026), built from audited fundamentals. The current price: 0.6650 MYR.
What is the quality score of 5191?
Tambun Indah Land Bhd has a Quality Score of 73/100. 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 Tambun Indah Land Bhd (5191)?
Our model-based price target is the fair value of 1.51 MYR (as of Nov 9, 2026) from 16 valuation models. Cautious scenario 1.11 MYR, optimistic scenario 1.87 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the Tambun Indah Land Bhd stock forecast for 2026?
Our models put fair value at 1.51 MYR, about +127% upside versus a price of 0.6650 MYR (undervalued). Cautious scenario 1.11 MYR, optimistic scenario 1.87 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of Tambun Indah Land Bhd (5191)?
Tambun Indah Land Bhd reported trailing-twelve-month revenue of about 123M MYR (latest available figure, as of Nov 9, 2026).
Does Tambun Indah Land Bhd pay a dividend?
Tambun Indah Land Bhd currently shows a dividend yield of 5.56% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Tambun Indah Land Bhd (5191) and when is the ex-dividend date?
Tambun Indah Land Bhd pays a dividend of 0.037 MYR per share a year, a dividend yield of 5.6%. The last ex-dividend date was Aug 26, 2026. A dividend has been paid every year since at least 2011. The payout ratio is 46.3% of earnings. Free cash flow covers the dividend 3.56 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Tambun Indah Land Bhd (5191)?
For today's price to be fair in a discounted-cash-flow model, Tambun Indah Land Bhd would have to grow free cash flow by -23.6 % 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 +1.6 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 5191 use?
Our models discount Tambun Indah Land Bhd at 12.6 %: a base by market capitalisation (micro), damped by beta 0.26, 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 Tambun Indah Land Bhd that is -23.6 % 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 Tambun Indah Land Bhd (5191) delivered so far?
Over the past 5 years revenue at Tambun Indah Land Bhd grew +1.6 % a year. The price currently implies free-cash-flow growth of -23.6 % 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 Tambun Indah Land Bhd (5191) growing?
The median revenue growth in the sector is +2.7 % a year. That is the yardstick for the growth priced into Tambun Indah Land Bhd (-23.6 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Tambun Indah Land Bhd (5191)?
The free-cash-flow yield on the price is 19.82 %: that much free cash flow Tambun Indah Land 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 Tambun Indah Land Bhd (5191)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Tambun Indah Land Bhd it is 1.51 MYR per share (as of Nov 9, 2026), against a price of 0.6650 MYR. It is the blended result of 16 valuation models in 6 families (DCF Models, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is Tambun Indah Land Bhd stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 5191 trades below its calculated fair value: price 0.6650 MYR, fair value 1.51 MYR, a gap of about +127% (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 5191?
No. The price is what the market pays today (0.6650 MYR); the fair value is what the company's own numbers justify (1.51 MYR). For Tambun Indah Land Bhd the two are 0.8450 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is Tambun Indah Land Bhd worth?
The market values Tambun Indah Land Bhd at about 292M MYR (market capitalisation, as of Nov 9, 2026). Per share that is 0.6650 MYR; our models calculate a fair value of 1.51 MYR per share.
What do the bullish and bearish scenarios say about 5191?
Our models span a range for Tambun Indah Land Bhd: cautious scenario 1.11 MYR, base 1.51 MYR, optimistic 1.87 MYR per share (as of Nov 9, 2026, price 0.6650 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 5191?
Tambun Indah Land Bhd trades at a price-to-earnings ratio of 8.3 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 1.51 MYR is built from several models across several years. Other multiples: PEG 0.5, P/B 0.4, P/S 2.4, EV/EBITDA 7.1.
What is the PEG ratio of 5191?
The PEG ratio of Tambun Indah Land Bhd is 0.55 (P/E divided by earnings growth, as of Nov 9, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Tambun Indah Land Bhd (5191)?
Balance-sheet figures for Tambun Indah Land Bhd (as of Nov 9, 2026): return on equity 4.2%, debt of 0.04 per unit of equity. They feed the Quality Score of 73/100, which measures business quality independently of the share price.
How far is 5191 from its 52-week high?
Tambun Indah Land Bhd trades at 0.6650 MYR, about 19% below its 52-week high of 0.8250 MYR and 1% above the low of 0.6600 MYR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 1.51 MYR is for.
Which stocks are comparable to Tambun Indah Land Bhd?
From the same area (Real Estate) we also value Swiss Prime Site AG, The Phoenix Mills Limited, Prestige Estates Projects Limited, Umm Al Qura for Development and Construction Company, 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 Tambun Indah Land Bhd stock attractive at the current price?
The data as of Nov 9, 2026: price 0.6650 MYR, calculated fair value 1.51 MYR (+127%), Quality Score 73/100, from 16 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 5191 calculated?
We run Tambun Indah Land Bhd through 16 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 1.51 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. Tambun Indah Land Bhd currently trades 56% 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 Tambun Indah Land Bhd (5191)?
The closing price on Nov 6, 2026 was 0.6650 MYR. Our model-based fair value is 1.51 MYR, about +127% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Tambun Indah Land Bhd right now?
The price is below even our cautious bear case (1.11 MYR). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (73/100) at a price below fair value, the discount is the argument here, not the business quality. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Key figures of Tambun Indah Land Bhd
How large is the market capitalisation of Tambun Indah Land Bhd (5191)?
The market capitalisation of Tambun Indah Land Bhd is 292M MYR (≈ $72.0M). 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 Tambun Indah Land Bhd (5191)?
The price-to-sales ratio of Tambun Indah Land Bhd is 2.38 (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 Tambun Indah Land Bhd (5191)?
Earnings per share at Tambun Indah Land Bhd are 0.0800 MYR (price ÷ EPS = P/E 8.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Tambun Indah Land Bhd (5191)?
The dividend yield of Tambun Indah Land Bhd is 5.6% (payout 46.3%). 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 Tambun Indah Land Bhd (5191)?
The net margin of Tambun Indah Land Bhd is 27.0% (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 Tambun Indah Land Bhd (5191)?
The return on equity (ROE) of Tambun Indah Land Bhd is 4.2% (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 Tambun Indah Land Bhd (5191)?
On an EBIT basis the return on assets of Tambun Indah Land Bhd is 8.2% (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 Tambun Indah Land Bhd (5191)?
The operating margin of Tambun Indah Land Bhd is 24.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Tambun Indah Land Bhd (5191)?
Revenue at Tambun Indah Land Bhd is growing −28.6% versus a year earlier (3y avg −14.3%). 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 Tambun Indah Land Bhd (5191)?
Earnings per share at Tambun Indah Land Bhd are growing −49.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Tambun Indah Land Bhd (5191) carry?
The net debt of Tambun Indah Land Bhd is 21.3M MYR (fiscal year 2025, ≈ 0.4 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 Tambun Indah Land Bhd in the live analysis
One click puts Tambun Indah Land 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 9, 2026