Westports Holdings Bhd (5246) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Westports Holdings Bhd stock MYR 6.07, price MYR 7.15, that is 15.1% below the price, quality 71 out of 100. Rating: overvalued. Calculated from audited financials with 24 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 7, 2026.
How to read this chart
60‑month range 2.58 MYR – 7.27 MYR · fair‑value band 4.40 MYR – 7.59 MYR · the 7.15 MYR price screens above the 6.07 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Westports Holdings Bhd in your weekly email
Every Wednesday you see whether Westports 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.
Westports Holdings Berhad, an investment holding company, develops and manages ports. The company operates a port under the Westports name in Port Klang, Malaysia.
Show moreShow less
Its port offers container cargo services; conventional services, including dry bulk, break bulk, liquid bulk, cement cargo, and roll-on-roll-off services; and marine services.
The company also constructs and operates the terminal facilities; offers container-related terminal handling services to shipping lines and forwarders. Westports Holdings Berhad was incorporated in 1993 and is based in Port Klang, Malaysia.
Stock analysis
Westports Holdings Bhd (5246) currently trades at 7.15 MYR, while our model-based Fair Value estimate is 6.07 MYR, 15% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 6.82 MYR per share, and 5 of the 24 models we run sit above the 7.15 MYR price.
Bear case: the Dividend Discount group reads lowest at 2.98 MYR, and 19 of the 24 models stay below the price. Data coverage for this calculation is high.
Scenario range: 4.40 MYR (bear) to 7.59 MYR (bull), the price of 7.15 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 71/100 (solid quality), in the Industrials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Westports Holdings Bhd reported revenue of 3.1B MYR in FY2025 versus 2.0B MYR in FY2021, a compound +11.5%/yr. Reported net income was 998M MYR in FY2025, compounding +5.4%/yr from FY2021.
Key figures
Market cap 24.6B MYR (≈ $6.1B) Mid · P/E ratio 19.3 · P/S ratio 6.31 · EPS (TTM) 0.3700 MYR · Dividend yield 3.8% · Net margin 33.5% · Return on equity 31.3% · Return on assets (EBIT) 18.3% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 87 out of 100 (low confidence).
What moves the price
The share trades about 2% below its 52-week high and 40% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 13% fair-value upside, at −15%, 5246 screens richer than that median.
Fair Value models
Bear4.40 MYRFair Value 6.07 MYRBull7.59 MYR
Price 7.15 MYR · Downside -15.1%
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 (0.0863 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.90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+33.3%
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.
+14.7%
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.
+9.6%
Start year 2020 (pandemic). Over 10 years: +6.4% a year
Revenue growth 15 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.
+7.9%
’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.
+12.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year+8.8%
Dividend (yield on the price)3.8%
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.8.8% vs 6.9%, steady
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.47% → 53%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes about as much growth as the company has delivered so far and more than analysts expect.
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).
+7.5%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+3.8%
Yearly sales growth analysts expect, extended to five years.
After inflation (Malaysia: IMF forecast 2.0% a year to 2030, 1.8% from 2016 to 2025) that is about +5.4% a year for the price and +1.8% for the forecasts.
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.Marine Shipping · 220 stocks
Beats the industry median on 8/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score71 · Top 25%
Fair Value upside−15.1% · Below median
Profitability
Return on equity (12 months)31.3% · Top 25%
Return on assets11.2% · Top 25%
Net margin (12 months)33.5% · Top 25%
Operating margin (12 months)44.3% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)42.1% · Top 25%
Dividend yield (12 months)3.8% · Above median
Balance sheet
Debt / equity0.18× · Below median
Valuation Multiplesvs Marine Shipping median · lower = cheaper
P/E (12 months)19.3× · Priciest 25%
P/B5.89× · book value is mostly goodwill ⓘGoodwill and other intangible assets are larger than the equity. The book value mainly reflects prices paid for past acquisitions, so we do not rank this P/B against the peer group.
P/S (12 months)6.31× · Priciest 25%
Price / free cash flow (fiscal year)17.9× · Pricier than median
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). "Westports Holdings Bhd Fair Value". https://www.fairvalue-calculator.com/stock/5246
Frequently asked questions
Is Westports Holdings Bhd (5246) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 6.07 MYR versus a price of 7.15 MYR, about 15% lower (overvalued).
What is the fair value of 5246?
Our model-based fair value for Westports Holdings Bhd is 6.07 MYR (as of Nov 7, 2026), built from audited fundamentals. The current price: 7.15 MYR.
What is the quality score of 5246?
Westports Holdings Bhd has a Quality Score of 71/100. 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 Westports Holdings Bhd (5246)?
Our model-based price target is the fair value of 6.07 MYR (as of Nov 7, 2026) from 24 valuation models. Cautious scenario 4.40 MYR, optimistic scenario 7.59 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the Westports Holdings Bhd stock forecast for 2026?
Our models put fair value at 6.07 MYR, about 15% lower versus a price of 7.15 MYR (overvalued). Cautious scenario 4.40 MYR, optimistic scenario 7.59 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of Westports Holdings Bhd (5246)?
Westports Holdings Bhd reported trailing-twelve-month revenue of about 3.9B MYR (latest available figure, as of Nov 7, 2026).
Does Westports Holdings Bhd pay a dividend?
Westports Holdings Bhd currently shows a dividend yield of 3.76% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Westports Holdings Bhd (5246) and when is the ex-dividend date?
Westports Holdings Bhd pays a dividend of 0.269 MYR per share a year, a dividend yield of 3.8%. The last ex-dividend date was Aug 13, 2026. A dividend has been paid every year since at least 2014. The payout ratio is 72.7% of earnings. Free cash flow covers the dividend 1.48 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Westports Holdings Bhd (5246)?
For today's price to be fair in a discounted-cash-flow model, Westports Holdings Bhd would have to grow free cash flow by +7.5 % per year for five years (discount rate 9.7 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +9.6 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of 5246 use?
Our models discount Westports Holdings Bhd at 9.7 %: a base by market capitalisation (mid), damped by beta 0.16, 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 Westports Holdings Bhd that is +7.5 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.7 %) and the same formula as our fair value.
How much growth has Westports Holdings Bhd (5246) delivered so far?
Over the past 5 years revenue at Westports Holdings Bhd grew +9.6 % a year. The price currently implies free-cash-flow growth of +7.5 % 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 Westports Holdings Bhd (5246) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Westports Holdings Bhd (+7.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Westports Holdings Bhd (5246)?
The free-cash-flow yield on the price is 5.58 %: that much free cash flow Westports Holdings Bhd produces per unit of market value. When it exceeds the discount rate of our models (9.7 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Westports Holdings Bhd (5246)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Westports Holdings Bhd it is 6.07 MYR per share (as of Nov 7, 2026), against a price of 7.15 MYR. It is the blended result of 24 valuation models in 7 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Growth DCF, Economic Profit, Growth Earnings).
Is Westports Holdings Bhd stock overvalued or undervalued in 2026?
As of Nov 7, 2026, 5246 trades above its calculated fair value: price 7.15 MYR, fair value 6.07 MYR, a gap of about −15% (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 5246?
No. The price is what the market pays today (7.15 MYR); the fair value is what the company's own numbers justify (6.07 MYR). For Westports Holdings Bhd the two are 1.08 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is Westports Holdings Bhd worth?
The market values Westports Holdings Bhd at about 24.6B MYR (market capitalisation, as of Nov 7, 2026). Per share that is 7.15 MYR; our models calculate a fair value of 6.07 MYR per share.
What do the bullish and bearish scenarios say about 5246?
Our models span a range for Westports Holdings Bhd: cautious scenario 4.40 MYR, base 6.07 MYR, optimistic 7.59 MYR per share (as of Nov 7, 2026, price 7.15 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 5246?
Westports Holdings Bhd trades at a price-to-earnings ratio of 19.3 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 6.07 MYR is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings, FY2025 ex one-offs: 19.4. Other multiples: PEG 1.3, P/B 5.9, P/S 6.3, EV/EBITDA 11.9.
What is the PEG ratio of 5246?
The PEG ratio of Westports Holdings Bhd is 1.33 (P/E divided by earnings growth, as of Nov 7, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Westports Holdings Bhd (5246)?
Balance-sheet figures for Westports Holdings Bhd (as of Nov 7, 2026): return on equity 31.3%, debt of 0.18 per unit of equity. They feed the Quality Score of 71/100, which measures business quality independently of the share price.
How far is 5246 from its 52-week high?
Westports Holdings Bhd trades at 7.15 MYR, about 2% below its 52-week high of 7.27 MYR and 40% above the low of 5.09 MYR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 6.07 MYR is for.
Which stocks are comparable to Westports Holdings Bhd?
From the same area (Industrials) we also value Adani Ports and Special Economic Zone Limited, COSCO SHIPPING Holdings, Hapag-Lloyd Aktiengesellschaft,, Shanghai International Port (Group) Co, 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 Westports Holdings Bhd stock attractive at the current price?
The data as of Nov 7, 2026: price 7.15 MYR, calculated fair value 6.07 MYR (−15%), Quality Score 71/100, from 24 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 5246 calculated?
We run Westports Holdings Bhd through 24 models from 7 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 6.07 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 13.0% above its aggregate fair value. Westports 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 Westports Holdings Bhd (5246)?
The closing price on Nov 6, 2026 was 7.15 MYR. Our model-based fair value is 6.07 MYR, about 15% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Westports Holdings Bhd right now?
Solid but not exceptional quality (71/100) and above fair value, neither a clear bargain nor a standout compounder. The price sits in the upper half of our model range, so the margin of safety is thin. The data supports the verdict: every model runs on fully documented inputs.
Where does the earnings growth of Westports Holdings Bhd (5246) come from?
Earnings per share at Westports Holdings Bhd grew +5.5 % a year from 2014 to 2025. Broken into its drivers: revenue per share +4.2 %, EBIT margin +2.4 %, tax rate −0.8 %, residual (interest, one-offs) −0.3 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Westports Holdings Bhd
How large is the market capitalisation of Westports Holdings Bhd (5246)?
The market capitalisation of Westports Holdings Bhd is 24.6B MYR (≈ $6.1B). 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 Westports Holdings Bhd (5246)?
The price-to-sales ratio of Westports Holdings Bhd is 6.31 (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 Westports Holdings Bhd (5246)?
Earnings per share at Westports Holdings Bhd are 0.3700 MYR (price ÷ EPS = P/E 19.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Westports Holdings Bhd (5246)?
The dividend yield of Westports Holdings Bhd is 3.8% (payout 72.7%). 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 Westports Holdings Bhd (5246)?
The net margin of Westports Holdings Bhd is 33.5% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Westports Holdings Bhd (5246)?
The return on equity (ROE) of Westports Holdings Bhd is 31.3% (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 Westports Holdings Bhd (5246)?
On an EBIT basis the return on assets of Westports Holdings Bhd is 18.3% (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 Westports Holdings Bhd (5246)?
The operating margin of Westports Holdings Bhd is 44.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Westports Holdings Bhd (5246)?
Revenue at Westports Holdings Bhd is growing +42.1% versus a year earlier (3y avg +14.7%). 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 Westports Holdings Bhd (5246)?
Earnings per share at Westports Holdings Bhd are growing +25.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Westports Holdings Bhd (5246) carry?
The net debt of Westports Holdings Bhd is 228M MYR (fiscal year 2025, ≈ 0.2 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 Westports Holdings Bhd in the live analysis
One click puts Westports Holdings Bhd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 7, 2026