Mr D I Y Group M Bhd (5296) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Mr D I Y Group M Bhd stock MYR 1.47, price MYR 1.17, upside +25.6%, quality 77 out of 100. Rating: undervalued. Calculated from audited financials with 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 3, 2026.
How to read this chart
60‑month range 1.14 MYR – 2.26 MYR · fair‑value band 1.10 MYR – 1.84 MYR · the 1.17 MYR price screens below the 1.47 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 3, 2026.
Follow Mr D I Y Group M Bhd in your weekly email
Every Wednesday you see whether Mr D I Y Group M 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.
Mr D.I.Y. Group (M) Berhad, an investment holding company, engages in the retail of home improvement products, mass merchandise, games, toys, groceries, and related business and activities in Malaysia and Brunei.
Show moreShow less
The company offers food and beverage products; hardware, including plumbing, paint, materials and supplies, gardening, power and hand tools, and locks and security products; household products comprising furnishings, home care, home improvement, kitchen and dining, and living and bath products; lighting, batteries, and electrical appliances and accessories; furnishing products that include clocks and watches, curtains and blinds, floor mats, home decorations, and umbrellas; and car interior, exterior, care, and emergency products, as well as motorcycle accessories and workshop equipment.
It also provides stationery and sports products, such as writing instruments, paper and notebooks, stationery tools and organizers, sports, aquatic, outdoor, and fitness products; gift wrapping supplies, gifts and decoration sets, ribbons, and party accessories; computer accessories, earphones and headphones, music and games accessories, phone cables, and phone cases; personal beauty and care products comprising beauty tools, face masks and shields, facial care tools, makeup, and sanitizers; and toys.
In addition, the company is involved in property investment and letting activities. It sells its products under the MR.DIY brand name. The company was founded in 2005 and is based in Seri Kembangan, Malaysia. Mr D.I.Y. Group (M) Berhad operates as a subsidiary of Bee Family Limited.
Stock analysis
Mr D I Y Group M Bhd (5296) currently trades at 1.17 MYR, while our model-based Fair Value estimate is 1.47 MYR, implying the stock looks roughly 20% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 1.96 MYR per share, and 15 of the 26 models we run sit above the 1.17 MYR price.
Bear case: the Dividend Discount group reads lowest at 0.9450 MYR, and 11 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 1.10 MYR (bear) to 1.84 MYR (bull), the price of 1.17 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 77/100 (high quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Mr D I Y Group M Bhd reported revenue of 5.0B MYR in FY2025 versus 3.4B MYR in FY2021, a compound +10.1%/yr. Reported net income was 633M MYR in FY2025, compounding +10.0%/yr from FY2021.
Key figures
Market cap 11.1B MYR (≈ $2.7B) Mid · P/E ratio 16.7 · P/S ratio 2.17 · EPS (TTM) 0.0700 MYR · Dividend yield 6.8% · Net margin 12.3% · Return on equity 32.9% · Return on assets (EBIT) 27.0% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 73 out of 100 (medium confidence).
What moves the price
The share trades about 35% below its 52-week high and 3% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −31% fair-value upside, at 26%, 5296 screens cheaper than that median.
Fair Value models
Bear1.10 MYRFair Value 1.47 MYRBull1.84 MYR
Price 1.17 MYR · Upside +25.6%
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.100/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+6.5%
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.
+7.5%
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.
+14.1%
Start year 2020 (pandemic)
Revenue growth 9 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.
+22.0%
’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.
−6.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year−12.9%
Dividend (yield on the price)6.8%
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.−12.9% vs −51.8%, 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.21% → 36%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Revenue per share shrinking 65.3%/yr over ~7Y (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 and less 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).
+1.2%
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.
+6.7%
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 −0.8% a year for the price and +4.7% 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.Home Improvement Retail · 31 stocks
Beats the industry median on 11/15 measures
Overall it ranks above its industry peers.
Valuation
Quality Score77 · Top 25%
Fair Value upside+25.6% · Above median
Profitability
Return on equity (12 months)32.9% · Top 25%
Return on assets16.1% · Top 25%
Net margin (12 months)12.3% · Top 25%
Operating margin (12 months)15.9% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)3.6% · Above median
Dividend yield (12 months)6.8% · Top 25%
Balance sheet
Debt / equity0.00× · Lowest 25%
Valuation Multiplesvs Home Improvement Retail median · lower = cheaper
P/E (12 months)16.7× · Cheaper than median
P/B5.49× · Priciest 25%
P/S (12 months)2.17× · Priciest 25%
Price / free cash flow (fiscal year)12.8× · Cheaper 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). "Mr D I Y Group M Bhd Fair Value". https://www.fairvalue-calculator.com/stock/5296
Frequently asked questions
Is Mr D I Y Group M Bhd (5296) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of 1.47 MYR versus a price of 1.17 MYR, about +26% upside (undervalued).
What is the fair value of 5296?
Our model-based fair value for Mr D I Y Group M Bhd is 1.47 MYR (as of Nov 3, 2026), built from audited fundamentals. The current price: 1.17 MYR.
What is the quality score of 5296?
Mr D I Y Group M Bhd has a Quality Score of 77/100. 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 Mr D I Y Group M Bhd (5296)?
Our model-based price target is the fair value of 1.47 MYR (as of Nov 3, 2026) from 26 valuation models. Cautious scenario 1.10 MYR, optimistic scenario 1.84 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the Mr D I Y Group M Bhd stock forecast for 2026?
Our models put fair value at 1.47 MYR, about +26% upside versus a price of 1.17 MYR (undervalued). Cautious scenario 1.10 MYR, optimistic scenario 1.84 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of Mr D I Y Group M Bhd (5296)?
Mr D I Y Group M Bhd reported trailing-twelve-month revenue of about 5.1B MYR (latest available figure, as of Nov 3, 2026).
Does Mr D I Y Group M Bhd pay a dividend?
Mr D I Y Group M Bhd currently shows a dividend yield of 6.84% relative to its recent price (as of Nov 3, 2026).
How much is the dividend of Mr D I Y Group M Bhd (5296) and when is the ex-dividend date?
Mr D I Y Group M Bhd pays a dividend of 0.08 MYR per share a year, a dividend yield of 6.8%. The last ex-dividend date was Oct 14, 2026. A dividend has been paid every year since at least 2020. The payout ratio is 114% of earnings. Free cash flow covers the dividend 1.14 times. Our assessment: Payout strained. The dividend exceeds reported earnings (though reported profit is often depressed by one-off charges), and free cash flow only just covers it (or coverage is unknown). Not an emergency, but little room for error.
What growth is priced into Mr D I Y Group M Bhd (5296)?
For today's price to be fair in a discounted-cash-flow model, Mr D I Y Group M Bhd would have to grow free cash flow by +1.2 % 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 +14.1 % per year. As of Nov 3, 2026.
What discount rate (WACC) does the fair value of 5296 use?
Our models discount Mr D I Y Group M Bhd at 9.7 %: a base by market capitalisation (mid), damped by beta 0.51, 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 Mr D I Y Group M Bhd that is +1.2 % 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 Mr D I Y Group M Bhd (5296) delivered so far?
Over the past 5 years revenue at Mr D I Y Group M Bhd grew +14.1 % a year. The price currently implies free-cash-flow growth of +1.2 % 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 Mr D I Y Group M Bhd (5296) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Mr D I Y Group M Bhd (+1.2 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Mr D I Y Group M Bhd (5296)?
The free-cash-flow yield on the price is 7.80 %: that much free cash flow Mr D I Y Group M 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 Mr D I Y Group M Bhd (5296)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Mr D I Y Group M Bhd it is 1.47 MYR per share (as of Nov 3, 2026), against a price of 1.17 MYR. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Mr D I Y Group M Bhd stock overvalued or undervalued in 2026?
As of Nov 3, 2026, 5296 trades below its calculated fair value: price 1.17 MYR, fair value 1.47 MYR, a gap of about +26% (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 5296?
No. The price is what the market pays today (1.17 MYR); the fair value is what the company's own numbers justify (1.47 MYR). For Mr D I Y Group M Bhd the two are 0.3000 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is Mr D I Y Group M Bhd worth?
The market values Mr D I Y Group M Bhd at about 11.1B MYR (market capitalisation, as of Nov 3, 2026). Per share that is 1.17 MYR; our models calculate a fair value of 1.47 MYR per share.
What do the bullish and bearish scenarios say about 5296?
Our models span a range for Mr D I Y Group M Bhd: cautious scenario 1.10 MYR, base 1.47 MYR, optimistic 1.84 MYR per share (as of Nov 3, 2026, price 1.17 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 5296?
Mr D I Y Group M Bhd trades at a price-to-earnings ratio of 16.7 (as of Nov 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 1.47 MYR is built from several models across several years. Other multiples: PEG 1.7, P/B 5.5, P/S 2.2, EV/EBITDA 10.4.
What is the PEG ratio of 5296?
The PEG ratio of Mr D I Y Group M Bhd is 1.75 (P/E divided by earnings growth, as of Nov 3, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Mr D I Y Group M Bhd (5296)?
Balance-sheet figures for Mr D I Y Group M Bhd (as of Nov 3, 2026): return on equity 32.9%, debt of 0.00 per unit of equity. They feed the Quality Score of 77/100, which measures business quality independently of the share price.
How far is 5296 from its 52-week high?
Mr D I Y Group M Bhd trades at 1.17 MYR, about 35% below its 52-week high of 1.79 MYR and 3% above the low of 1.14 MYR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 1.47 MYR is for.
Which stocks are comparable to Mr D I Y Group M Bhd?
From the same area (Consumer Cyclical) we also value The Home Depot, Inc, Lowe's Companies, Inc, Floor & Decor Holdings, Home Product Center Public 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 Mr D I Y Group M Bhd stock attractive at the current price?
The data as of Nov 3, 2026: price 1.17 MYR, calculated fair value 1.47 MYR (+26%), Quality Score 77/100, from 26 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 5296 calculated?
We run Mr D I Y Group M Bhd through 26 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 1.47 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. Mr D I Y Group M Bhd currently trades 20% 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 Mr D I Y Group M Bhd (5296)?
The closing price on Nov 6, 2026 was 1.17 MYR. Our model-based fair value is 1.47 MYR, about +26% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Mr D I Y Group M Bhd right now?
The rarer combination: high quality (77/100) AND below fair value. That earns a closer look rather than a quick verdict. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of Mr D I Y Group M Bhd
How large is the market capitalisation of Mr D I Y Group M Bhd (5296)?
The market capitalisation of Mr D I Y Group M Bhd is 11.1B MYR (≈ $2.7B). 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 Mr D I Y Group M Bhd (5296)?
The price-to-sales ratio of Mr D I Y Group M Bhd is 2.17 (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 Mr D I Y Group M Bhd (5296)?
Earnings per share at Mr D I Y Group M Bhd are 0.0700 MYR (price ÷ EPS = P/E 16.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Mr D I Y Group M Bhd (5296)?
The dividend yield of Mr D I Y Group M Bhd is 6.8% (payout 114%). 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 Mr D I Y Group M Bhd (5296)?
The net margin of Mr D I Y Group M Bhd is 12.3% (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 Mr D I Y Group M Bhd (5296)?
The return on equity (ROE) of Mr D I Y Group M Bhd is 32.9% (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 Mr D I Y Group M Bhd (5296)?
On an EBIT basis the return on assets of Mr D I Y Group M Bhd is 27.0% (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 Mr D I Y Group M Bhd (5296)?
The operating margin of Mr D I Y Group M Bhd is 15.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Mr D I Y Group M Bhd (5296)?
Revenue at Mr D I Y Group M Bhd is growing +3.6% versus a year earlier (3y avg +7.5%). 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 Mr D I Y Group M Bhd (5296)?
Earnings per share at Mr D I Y Group M Bhd are growing −15.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Mr D I Y Group M Bhd (5296) carry?
The net debt of Mr D I Y Group M Bhd is 1.4B MYR (fiscal year 2025, ≈ 1.6 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 Mr D I Y Group M Bhd in the live analysis
One click puts Mr D I Y Group M 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 3, 2026