Keyfield International Berhad (5321) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Keyfield International Berhad stock MYR 1.74, price MYR 1.40, upside +24.3%, quality 51 out of 100. Rating: 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 6, 2026.
How to read this chart
30‑month range 1.23 MYR – 2.45 MYR · fair‑value band 1.31 MYR – 2.18 MYR · the 1.40 MYR price screens below the 1.74 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 6, 2026.
Follow Keyfield International Berhad in your weekly email
Every Wednesday you see whether Keyfield International Berhad 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.
Keyfield International Berhad, an investment holding company, engages in owning and chartering of its own and third-party vessels in Malaysia. The company offers related onboard services, including accommodation, catering, housekeeping, laundry, and medical support services.
Show moreShow less
It also engages in vessel ownership, chartering of offshore support vessels, trading of marine equipment and other marine related activities, provision of catering services to passenger on board vessel, ship management, and other marine-related activities.
The company primarily serves companies operating in the upstream oil and gas industry. Keyfield International Berhad was founded in 2013 and is headquartered in Kuala Lumpur, Malaysia.
Stock analysis
Keyfield International Berhad (5321) currently trades at 1.40 MYR, while our model-based Fair Value estimate is 1.74 MYR, implying the stock looks roughly 20% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 7.25 MYR per share, and 9 of the 16 models we run sit above the 1.40 MYR price.
Bear case: the Asset-Based group reads lowest at 0.6500 MYR, and 7 of the 16 models stay below the price. Data coverage for this calculation is low.
Scenario range: 1.31 MYR (bear) to 2.18 MYR (bull), the price of 1.40 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 51/100 (solid quality), in the Energy sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Keyfield International Berhad reported revenue of 431M MYR in FY2025 versus 140M MYR in FY2021, a compound +32.5%/yr. Reported net income was 143M MYR in FY2025, compounding +67.8%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap 1.1B MYR (≈ $278M) Micro · P/E ratio 8.2 · P/S ratio 3.03 · EPS (TTM) 0.1700 MYR · Dividend yield 5.4% · Net margin 36.3% · Return on equity 17.0% · Return on assets (EBIT) 17.5% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 73 out of 100 (low confidence).
What moves the price
The share trades about 19% below its 52-week high and 7% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Energy peers we cover trades at −32% fair-value upside, at 24%, 5321 screens cheaper than that median.
Fair Value models
Bear1.31 MYRFair Value 1.74 MYRBull2.18 MYR
Price 1.40 MYR · Upside +24.3%
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 (0.0815 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.56/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
−37.3%
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.
+22.2%
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.
+41.7%
Start year 2020 (pandemic)
’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.
+60.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year+55.2%
Dividend (yield on the price)5.4%
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% → 38%
Compare Keyfield International Berhad 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.Oil & Gas Equipment & Services · 166 stocks
Beats the industry median on 8/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score51 · Below median
Fair Value upside+24.3% · Above median
Profitability
Return on equity (12 months)17.0% · Top 25%
Return on assets12.1% · Top 25%
Net margin (12 months)36.3% · Top 25%
Operating margin (12 months)22.7% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)−14.0% · Bottom 25%
Dividend yield (12 months)5.4% · Top 25%
Balance sheet
Debt / equity0.28× · Above median
Valuation Multiplesvs Oil & Gas Equipment & Services 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). "Keyfield International Berhad Fair Value". https://www.fairvalue-calculator.com/stock/5321
Frequently asked questions
Is Keyfield International Berhad (5321) overvalued or undervalued?
As of Nov 6, 2026, our model estimates a fair value of 1.74 MYR versus a price of 1.40 MYR, about +24% upside (undervalued).
What is the fair value of 5321?
Our model-based fair value for Keyfield International Berhad is 1.74 MYR (as of Nov 6, 2026), built from audited fundamentals. The current price: 1.40 MYR.
What is the quality score of 5321?
Keyfield International Berhad has a Quality Score of 51/100. 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 Keyfield International Berhad (5321)?
Our model-based price target is the fair value of 1.74 MYR (as of Nov 6, 2026) from 16 valuation models. Cautious scenario 1.31 MYR, optimistic scenario 2.18 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the Keyfield International Berhad stock forecast for 2026?
Our models put fair value at 1.74 MYR, about +24% upside versus a price of 1.40 MYR (undervalued). Cautious scenario 1.31 MYR, optimistic scenario 2.18 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of Keyfield International Berhad (5321)?
Keyfield International Berhad reported trailing-twelve-month revenue of about 373M MYR (latest available figure, as of Nov 6, 2026).
Does Keyfield International Berhad pay a dividend?
Keyfield International Berhad currently shows a dividend yield of 5.36% relative to its recent price (as of Nov 6, 2026).
How much is the dividend of Keyfield International Berhad (5321) and when is the ex-dividend date?
Keyfield International Berhad pays a dividend of 0.075 MYR per share a year, a dividend yield of 5.4%. The last ex-dividend date was Sep 2, 2026. The payout ratio is 44.1% of earnings. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What is the intrinsic value of Keyfield International Berhad (5321)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Keyfield International Berhad it is 1.74 MYR per share (as of Nov 6, 2026), against a price of 1.40 MYR. It is the blended result of 16 valuation models in 6 families (Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is Keyfield International Berhad stock overvalued or undervalued in 2026?
As of Nov 6, 2026, 5321 trades below its calculated fair value: price 1.40 MYR, fair value 1.74 MYR, a gap of about +24% (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 5321?
No. The price is what the market pays today (1.40 MYR); the fair value is what the company's own numbers justify (1.74 MYR). For Keyfield International Berhad the two are 0.3400 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is Keyfield International Berhad worth?
The market values Keyfield International Berhad at about 1.1B MYR (market capitalisation, as of Nov 6, 2026). Per share that is 1.40 MYR; our models calculate a fair value of 1.74 MYR per share.
What do the bullish and bearish scenarios say about 5321?
Our models span a range for Keyfield International Berhad: cautious scenario 1.31 MYR, base 1.74 MYR, optimistic 2.18 MYR per share (as of Nov 6, 2026, price 1.40 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 5321?
Keyfield International Berhad trades at a price-to-earnings ratio of 8.2 (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 1.74 MYR is built from several models across several years. Other multiples: P/B 1.4, P/S 3.0, EV/EBITDA 8.0.
How solid is the balance sheet of Keyfield International Berhad (5321)?
Balance-sheet figures for Keyfield International Berhad (as of Nov 6, 2026): return on equity 17.0%, debt of 0.28 per unit of equity. They feed the Quality Score of 51/100, which measures business quality independently of the share price.
How far is 5321 from its 52-week high?
Keyfield International Berhad trades at 1.40 MYR, about 19% below its 52-week high of 1.73 MYR and 7% above the low of 1.31 MYR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 1.74 MYR is for.
Which stocks are comparable to Keyfield International Berhad?
From the same area (Energy) we also value SLB N.V, Baker Hughes Company, Tenaris S.A, Halliburton 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 Keyfield International Berhad stock attractive at the current price?
The data as of Nov 6, 2026: price 1.40 MYR, calculated fair value 1.74 MYR (+24%), Quality Score 51/100, 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 5321 calculated?
We run Keyfield International Berhad through 16 models from 6 families: Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 1.74 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. Keyfield International Berhad 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 Keyfield International Berhad (5321)?
The closing price on Nov 6, 2026 was 1.40 MYR. Our model-based fair value is 1.74 MYR, about +24% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Keyfield International Berhad right now?
Solid quality (51/100) at a price below fair value, the discount is the argument here, not the business quality. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of Keyfield International Berhad
How large is the market capitalisation of Keyfield International Berhad (5321)?
The market capitalisation of Keyfield International Berhad is 1.1B MYR (≈ $278M). 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 Keyfield International Berhad (5321)?
The price-to-sales ratio of Keyfield International Berhad is 3.03 (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 Keyfield International Berhad (5321)?
Earnings per share at Keyfield International Berhad are 0.1700 MYR (price ÷ EPS = P/E 8.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Keyfield International Berhad (5321)?
The dividend yield of Keyfield International Berhad is 5.4% (payout 44.1%). 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 Keyfield International Berhad (5321)?
The net margin of Keyfield International Berhad is 36.3% (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 Keyfield International Berhad (5321)?
The return on equity (ROE) of Keyfield International Berhad is 17.0% (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 Keyfield International Berhad (5321)?
On an EBIT basis the return on assets of Keyfield International Berhad is 17.5% (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 Keyfield International Berhad (5321)?
The operating margin of Keyfield International Berhad is 22.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Keyfield International Berhad (5321)?
Revenue at Keyfield International Berhad is growing −14.0% versus a year earlier (3y avg +22.2%). 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 Keyfield International Berhad (5321)?
Earnings per share at Keyfield International Berhad are growing −65.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Keyfield International Berhad (5321) generate?
The free cash flow of Keyfield International Berhad is −79.1M MYR (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Keyfield International Berhad (5321) carry?
The net debt of Keyfield International Berhad is 62.3M MYR (fiscal year 2022). 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 Keyfield International Berhad in the live analysis
One click puts Keyfield International Berhad 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