CUCKOO International (MAL) Berhad (5336) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of CUCKOO International (MAL) Berhad stock MYR 0.63, price MYR 0.33, upside +93.8%, quality 53 out of 100. Rating: strongly undervalued. 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 8, 2026.
How to read this chart
16‑month range 0.3250 MYR – 1.04 MYR · fair‑value band 0.5900 MYR – 0.9000 MYR · the 0.3250 MYR price screens below the 0.6300 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow CUCKOO International (MAL) Berhad in your weekly email
Every Wednesday you see whether CUCKOO International (MAL) 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.
CUCKOO International (MAL) Berhad, an investment holding company, trades in and rents home appliances, and mattresses and furniture products in Malaysia, Singapore, and Brunei. The company operates through four segments: CUCKOO-branded, CUCKOO Co-Created, WonderLab and WonderDewi, and WonderKlean.
Show moreShow less
It offers a range of water and air purifiers; kitchen appliances, including multi-cookers, rice cookers, and induction hobs; outdoor water filters; household appliances, such as washer and dryer machines, and treadmills; mattresses; air conditioners; massage chairs; and skincare and nutritional food products.
The company also provides home care services comprising indoor disinfection services; and cleaning and maintenance services for various brands of mattresses, kitchen appliances, washing machines, and air conditioners.
In addition, it offers aftersales maintenance services; and engages in the software development, and maintenance of computer software and consultancy activities.
The company sells its products through retail outlets, service groups, third party retailers, and sales teams, as well as e-brandstores, e-brandshops, and third-party e-commerce platforms. The company was incorporated in 2014 and is headquartered in Kuala Lumpur, Malaysia.
CUCKOO International (MAL) Berhad operates as a subsidiary of CUCKOO Homesys Co., Ltd.
Stock analysis
CUCKOO International (MAL) Berhad (5336) currently trades at 0.3250 MYR, while our model-based Fair Value estimate is 0.6300 MYR, implying the stock looks roughly 48% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 1.87 MYR per share, and 21 of the 24 models we run sit above the 0.3250 MYR price.
Bear case: the Dividend Discount group reads lowest at 0.3500 MYR, and 3 of the 24 models stay below the price. Data coverage for this calculation is low.
Scenario range: 0.5900 MYR (bear) to 0.9000 MYR (bull), the price of 0.3250 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 53/100 (solid quality), in the Consumer Cyclical sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
CUCKOO International (MAL) Berhad reported revenue of 1.1B MYR in FY2025 versus 1.1B MYR in FY2021, a compound −0.9%/yr. Reported net income was 105M MYR in FY2025, compounding −13.3%/yr from FY2021.
Key figures
Market cap 466M MYR (≈ $115M) Micro · P/E ratio 4.6 · P/S ratio 0.48 · EPS (TTM) 0.0700 MYR · Dividend yield 5.5% · Net margin 10.6% · Return on equity 10.7% · Return on assets (EBIT) 16.6% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 52 out of 100 (low confidence).
What moves the price
The share trades about 55% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −24% fair-value upside, at 94%, 5336 screens cheaper than that median.
Fair Value models
Bear0.5900 MYRFair Value 0.6300 MYRBull0.9000 MYR
Price 0.3250 MYR · Upside +93.8%
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 (0.0446 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.49/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
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.
−5.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year−10.8%
Dividend (yield on the price)5.5%
Profit margin 2021 to 2024 ⓘ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.26% → 19%
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+29.5%
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 +27.0% a year for the price.
Compare CUCKOO International (MAL) 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.Furnishings, Fixtures & Appliances · 297 stocks
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). "CUCKOO International (MAL) Berhad Fair Value". https://www.fairvalue-calculator.com/stock/5336
Frequently asked questions
Is CUCKOO International (MAL) Berhad (5336) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 0.6300 MYR versus a price of 0.3250 MYR, about +94% upside (undervalued).
What is the fair value of 5336?
Our model-based fair value for CUCKOO International (MAL) Berhad is 0.6300 MYR (as of Nov 8, 2026), built from audited fundamentals. The current price: 0.3250 MYR.
What is the quality score of 5336?
CUCKOO International (MAL) Berhad has a Quality Score of 53/100. 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 CUCKOO International (MAL) Berhad (5336)?
Our model-based price target is the fair value of 0.6300 MYR (as of Nov 8, 2026) from 24 valuation models. Cautious scenario 0.5900 MYR, optimistic scenario 0.9000 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the CUCKOO International (MAL) Berhad stock forecast for 2026?
Our models put fair value at 0.6300 MYR, about +94% upside versus a price of 0.3250 MYR (undervalued). Cautious scenario 0.5900 MYR, optimistic scenario 0.9000 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of CUCKOO International (MAL) Berhad (5336)?
CUCKOO International (MAL) Berhad reported trailing-twelve-month revenue of about 972M MYR (latest available figure, as of Nov 8, 2026).
Does CUCKOO International (MAL) Berhad pay a dividend?
CUCKOO International (MAL) Berhad currently shows a dividend yield of 5.54% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of CUCKOO International (MAL) Berhad (5336) and when is the ex-dividend date?
CUCKOO International (MAL) Berhad pays a dividend of 0.018 MYR per share a year, a dividend yield of 5.5%. The last ex-dividend date was Apr 24, 2026. The payout ratio is 25.7% of earnings. Free cash flow covers the dividend 0.65 times. 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 growth is priced into CUCKOO International (MAL) Berhad (5336)?
For today's price to be fair in a discounted-cash-flow model, CUCKOO International (MAL) Berhad would have to grow free cash flow by +29.5 % per year for five years (discount rate 14.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew -0.9 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 5336 use?
Our models discount CUCKOO International (MAL) Berhad at 14.1 %: a base by market capitalisation (micro), 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 CUCKOO International (MAL) Berhad that is +29.5 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (14.1 %) and the same formula as our fair value.
How much growth has CUCKOO International (MAL) Berhad (5336) delivered so far?
Over the past 4 years revenue at CUCKOO International (MAL) Berhad grew -0.9 % a year. The price currently implies free-cash-flow growth of +29.5 % 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 CUCKOO International (MAL) Berhad (5336) growing?
The median revenue growth in the sector is +8.6 % a year. That is the yardstick for the growth priced into CUCKOO International (MAL) Berhad (+29.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of CUCKOO International (MAL) Berhad (5336)?
The free-cash-flow yield on the price is 3.61 %: that much free cash flow CUCKOO International (MAL) Berhad produces per unit of market value. When it exceeds the discount rate of our models (14.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of CUCKOO International (MAL) Berhad (5336)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For CUCKOO International (MAL) Berhad it is 0.6300 MYR per share (as of Nov 8, 2026), against a price of 0.3250 MYR. It is the blended result of 24 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is CUCKOO International (MAL) Berhad stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 5336 trades below its calculated fair value: price 0.3250 MYR, fair value 0.6300 MYR, a gap of about +94% (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 5336?
No. The price is what the market pays today (0.3250 MYR); the fair value is what the company's own numbers justify (0.6300 MYR). For CUCKOO International (MAL) Berhad the two are 0.3050 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is CUCKOO International (MAL) Berhad worth?
The market values CUCKOO International (MAL) Berhad at about 466M MYR (market capitalisation, as of Nov 8, 2026). Per share that is 0.3250 MYR; our models calculate a fair value of 0.6300 MYR per share.
What do the bullish and bearish scenarios say about 5336?
Our models span a range for CUCKOO International (MAL) Berhad: cautious scenario 0.5900 MYR, base 0.6300 MYR, optimistic 0.9000 MYR per share (as of Nov 8, 2026, price 0.3250 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 5336?
CUCKOO International (MAL) Berhad trades at a price-to-earnings ratio of 4.6 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 0.6300 MYR is built from several models across several years. Other multiples: P/B 0.4, P/S 0.5, EV/EBITDA 2.7.
How solid is the balance sheet of CUCKOO International (MAL) Berhad (5336)?
Balance-sheet figures for CUCKOO International (MAL) Berhad (as of Nov 8, 2026): return on equity 10.7%, debt of 0.05 per unit of equity. They feed the Quality Score of 53/100, which measures business quality independently of the share price.
How far is 5336 from its 52-week high?
CUCKOO International (MAL) Berhad trades at 0.3250 MYR, about 55% below its 52-week high of 0.7261 MYR and at the low of 0.3250 MYR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 0.6300 MYR is for.
Which stocks are comparable to CUCKOO International (MAL) Berhad?
From the same area (Consumer Cyclical) we also value Midea Group, Gree Electric Appliances, Inc, SharkNinja, Inc, Haier Smart Home 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 CUCKOO International (MAL) Berhad stock attractive at the current price?
The data as of Nov 8, 2026: price 0.3250 MYR, calculated fair value 0.6300 MYR (+94%), Quality Score 53/100, 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 5336 calculated?
We run CUCKOO International (MAL) Berhad through 24 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 0.6300 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. CUCKOO International (MAL) Berhad currently trades 48% 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 CUCKOO International (MAL) Berhad (5336)?
The closing price on Nov 6, 2026 was 0.3250 MYR. Our model-based fair value is 0.6300 MYR, about +94% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with CUCKOO International (MAL) Berhad right now?
The price is below even our cautious bear case (0.5900 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 (53/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of CUCKOO International (MAL) Berhad
How large is the market capitalisation of CUCKOO International (MAL) Berhad (5336)?
The market capitalisation of CUCKOO International (MAL) Berhad is 466M MYR (≈ $115M). 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 CUCKOO International (MAL) Berhad (5336)?
The price-to-sales ratio of CUCKOO International (MAL) Berhad is 0.48 (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 CUCKOO International (MAL) Berhad (5336)?
Earnings per share at CUCKOO International (MAL) Berhad are 0.0700 MYR (price ÷ EPS = P/E 4.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of CUCKOO International (MAL) Berhad (5336)?
The dividend yield of CUCKOO International (MAL) Berhad is 5.5% (payout 25.7%). 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 CUCKOO International (MAL) Berhad (5336)?
The net margin of CUCKOO International (MAL) Berhad is 10.6% (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 CUCKOO International (MAL) Berhad (5336)?
The return on equity (ROE) of CUCKOO International (MAL) Berhad is 10.7% (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 CUCKOO International (MAL) Berhad (5336)?
On an EBIT basis the return on assets of CUCKOO International (MAL) Berhad is 16.6% (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 CUCKOO International (MAL) Berhad (5336)?
The operating margin of CUCKOO International (MAL) Berhad is 17.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at CUCKOO International (MAL) Berhad (5336)?
Revenue at CUCKOO International (MAL) Berhad is growing −19.8% versus a year earlier (3y avg +1.7%). 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 CUCKOO International (MAL) Berhad (5336)?
Earnings per share at CUCKOO International (MAL) Berhad are growing −3.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does CUCKOO International (MAL) Berhad (5336) carry?
The net debt of CUCKOO International (MAL) Berhad is 80.6M MYR (fiscal year 2025, ≈ 4.8 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 CUCKOO International (MAL) Berhad in the live analysis
One click puts CUCKOO International (MAL) 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 8, 2026