Wasco Greenergy Berhad (5343) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Wasco Greenergy Berhad stock MYR 0.62, price MYR 0.33, upside +90.8%, quality 52 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 4, 2026.
How to read this chart
11‑month range 0.3150 MYR – 0.8743 MYR · fair‑value band 0.4400 MYR – 0.8100 MYR · the 0.3250 MYR price screens below the 0.6200 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 4, 2026.
Follow Wasco Greenergy Berhad in your weekly email
Every Wednesday you see whether Wasco Greenergy 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.
Wasco Greenergy Berhad operates biomass and steam energy plants in Bursa Malaysia.
Show moreShow less
The company offers services including engineering, procurement, construction, and commissioning of steam energy systems and auxiliary facilities; supply of steam turbine generator systems, equipment, and spare parts for the palm oil and other agricultural industries; and provision of after-sales services for these systems.
The company also engages in investment holding and provision of management services. In addition, it offers heat recovery steam generators, gas-fired steam energy systems, and related industrial applications. Wasco Greenergy Berhad was incorporated in 2023 and is headquartered in Shah Alam, Malaysia.
Wasco Greenergy Berhad operates as a subsidiary of Wasco Berhad.
Stock analysis
Wasco Greenergy Berhad (5343) currently trades at 0.3250 MYR, while our model-based Fair Value estimate is 0.6200 MYR, implying the stock looks roughly 48% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 0.9500 MYR per share, and 20 of the 24 models we run sit above the 0.3250 MYR price.
Bear case: the Dividend Discount group reads lowest at 0.1400 MYR, and 4 of the 24 models stay below the price. Data coverage for this calculation is low.
Scenario range: 0.4400 MYR (bear) to 0.8100 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 52/100 (solid quality), in the Utilities sector.
Weak Growth: Revenue growth is weak: less than 2 % a year.
Wasco Greenergy Berhad reported revenue of 267M MYR in FY2025 versus 267M MYR in FY2022, a compound 0.0%/yr. Reported net income was 22.7M MYR in FY2025, compounding +0.6%/yr from FY2022.
Key figures
Market cap 163M MYR (≈ $40.0M) Micro · P/E ratio 6.5 · P/S ratio 0.64 · EPS (TTM) 0.0500 MYR · Dividend yield 6.2% · Net margin 9.4% · Return on equity 11.9% · Return on assets (EBIT) 13.0% (4-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 63% below its 52-week high and 3% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Utilities peers we cover trades at −52% fair-value upside, at 91%, 5343 screens cheaper than that median.
Fair Value models
Bear0.4400 MYRFair Value 0.6200 MYRBull0.8100 MYR
Price 0.3250 MYR · Upside +90.8%
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 (0.0257 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
−3.7%
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.
+0.0%
’22
’23
’24
’25
What shareholders gained per year (last 3 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 3 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.
+1.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year−4.5%
Dividend (yield on the price)6.2%
Profit margin 2022 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.14% → 17%
Growth Forecast
Price in line with expectations
The price assumes about as much growth as 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).
−3.0%
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 −4.9% 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.Utilities - Renewable · 196 stocks
Beats the industry median on 12/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score52 · Above median
Fair Value upside+90.8% · Top 25%
Profitability
Return on equity (12 months)11.9% · Top 25%
Return on assets5.9% · Top 25%
Net margin (12 months)9.4% · Above median
Operating margin (12 months)10.1% · Below median
Growth and dividend
Revenue growth (quarter YoY)−6.2% · Below median
Dividend yield (12 months)6.2% · Top 25%
Balance sheet
Debt / equity0.13× · Lowest 25%
Valuation Multiplesvs Utilities - Renewable median · lower = cheaper
P/E (12 months)6.5× · Cheapest 25%
P/B0.61× · Cheapest 25%
P/S (12 months)0.64× · Cheapest 25%
Price / free cash flow (fiscal year)8.1× · 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.
Is Wasco Greenergy Berhad (5343) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of 0.6200 MYR versus a price of 0.3250 MYR, about +91% upside (undervalued).
What is the fair value of 5343?
Our model-based fair value for Wasco Greenergy Berhad is 0.6200 MYR (as of Nov 4, 2026), built from audited fundamentals. The current price: 0.3250 MYR.
What is the quality score of 5343?
Wasco Greenergy Berhad has a Quality Score of 52/100. 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 Wasco Greenergy Berhad (5343)?
Our model-based price target is the fair value of 0.6200 MYR (as of Nov 4, 2026) from 24 valuation models. Cautious scenario 0.4400 MYR, optimistic scenario 0.8100 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the Wasco Greenergy Berhad stock forecast for 2026?
Our models put fair value at 0.6200 MYR, about +91% upside versus a price of 0.3250 MYR (undervalued). Cautious scenario 0.4400 MYR, optimistic scenario 0.8100 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of Wasco Greenergy Berhad (5343)?
Wasco Greenergy Berhad reported trailing-twelve-month revenue of about 255M MYR (latest available figure, as of Nov 4, 2026).
Does Wasco Greenergy Berhad pay a dividend?
Wasco Greenergy Berhad currently shows a dividend yield of 6.15% relative to its recent price (as of Nov 4, 2026).
How much is the dividend of Wasco Greenergy Berhad (5343) and when is the ex-dividend date?
Wasco Greenergy Berhad pays a dividend of 0.02 MYR per share a year, a dividend yield of 6.2%. The last ex-dividend date was Sep 18, 2026. The payout ratio is 40.0% of earnings. Free cash flow covers the dividend 2.00 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 Wasco Greenergy Berhad (5343)?
For today's price to be fair in a discounted-cash-flow model, Wasco Greenergy Berhad would have to grow free cash flow by -3.0 % per year for five years (discount rate 11.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 3 years revenue grew +0.0 % per year. As of Nov 4, 2026.
What discount rate (WACC) does the fair value of 5343 use?
Our models discount Wasco Greenergy Berhad at 11.1 %: a base by market capitalisation (nano), 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 Wasco Greenergy Berhad that is -3.0 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.1 %) and the same formula as our fair value.
How much growth has Wasco Greenergy Berhad (5343) delivered so far?
Over the past 3 years revenue at Wasco Greenergy Berhad grew +0.0 % a year. The price currently implies free-cash-flow growth of -3.0 % 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 Wasco Greenergy Berhad (5343) growing?
The median revenue growth in the sector is +4.8 % a year. That is the yardstick for the growth priced into Wasco Greenergy Berhad (-3.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Wasco Greenergy Berhad (5343)?
The free-cash-flow yield on the price is 12.33 %: that much free cash flow Wasco Greenergy Berhad produces per unit of market value. When it exceeds the discount rate of our models (11.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Wasco Greenergy Berhad (5343)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Wasco Greenergy Berhad it is 0.6200 MYR per share (as of Nov 4, 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 Wasco Greenergy Berhad stock overvalued or undervalued in 2026?
As of Nov 4, 2026, 5343 trades below its calculated fair value: price 0.3250 MYR, fair value 0.6200 MYR, a gap of about +91% (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 5343?
No. The price is what the market pays today (0.3250 MYR); the fair value is what the company's own numbers justify (0.6200 MYR). For Wasco Greenergy Berhad the two are 0.2950 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is Wasco Greenergy Berhad worth?
The market values Wasco Greenergy Berhad at about 163M MYR (market capitalisation, as of Nov 4, 2026). Per share that is 0.3250 MYR; our models calculate a fair value of 0.6200 MYR per share.
What do the bullish and bearish scenarios say about 5343?
Our models span a range for Wasco Greenergy Berhad: cautious scenario 0.4400 MYR, base 0.6200 MYR, optimistic 0.8100 MYR per share (as of Nov 4, 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 5343?
Wasco Greenergy Berhad trades at a price-to-earnings ratio of 6.5 (as of Nov 4, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 0.6200 MYR is built from several models across several years. Other multiples: P/B 0.6, P/S 0.6, EV/EBITDA 3.9.
How solid is the balance sheet of Wasco Greenergy Berhad (5343)?
Balance-sheet figures for Wasco Greenergy Berhad (as of Nov 4, 2026): return on equity 11.9%, debt of 0.13 per unit of equity. They feed the Quality Score of 52/100, which measures business quality independently of the share price.
How far is 5343 from its 52-week high?
Wasco Greenergy Berhad trades at 0.3250 MYR, about 63% below its 52-week high of 0.8743 MYR and 3% above the low of 0.3150 MYR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 0.6200 MYR is for.
Which stocks are comparable to Wasco Greenergy Berhad?
From the same area (Utilities) we also value China Yangtze Power Co, Ørsted A/S, Huaneng Lancang River Hydropower Inc, VERBUND AG, 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 Wasco Greenergy Berhad stock attractive at the current price?
The data as of Nov 4, 2026: price 0.3250 MYR, calculated fair value 0.6200 MYR (+91%), Quality Score 52/100, 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 5343 calculated?
We run Wasco Greenergy 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 0.6200 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. Wasco Greenergy 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 Wasco Greenergy Berhad (5343)?
The closing price on Nov 6, 2026 was 0.3250 MYR. Our model-based fair value is 0.6200 MYR, about +91% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Wasco Greenergy Berhad right now?
The price is below even our cautious bear case (0.4400 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 (52/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (0.4400 MYR to 0.8100 MYR) leaves room in how you read the outcome.
Key figures of Wasco Greenergy Berhad
How large is the market capitalisation of Wasco Greenergy Berhad (5343)?
The market capitalisation of Wasco Greenergy Berhad is 163M MYR (≈ $40.0M). 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 Wasco Greenergy Berhad (5343)?
The price-to-sales ratio of Wasco Greenergy Berhad is 0.64 (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 Wasco Greenergy Berhad (5343)?
Earnings per share at Wasco Greenergy Berhad are 0.0500 MYR (price ÷ EPS = P/E 6.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Wasco Greenergy Berhad (5343)?
The dividend yield of Wasco Greenergy Berhad is 6.2% (payout 40.0%). 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 Wasco Greenergy Berhad (5343)?
The net margin of Wasco Greenergy Berhad is 9.4% (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 Wasco Greenergy Berhad (5343)?
The return on equity (ROE) of Wasco Greenergy Berhad is 11.9% (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 Wasco Greenergy Berhad (5343)?
On an EBIT basis the return on assets of Wasco Greenergy Berhad is 13.0% (avg 4y). 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 Wasco Greenergy Berhad (5343)?
The operating margin of Wasco Greenergy Berhad is 10.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Wasco Greenergy Berhad (5343)?
Revenue at Wasco Greenergy Berhad is growing −6.2% versus a year earlier (3y avg 0.0%). 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 Wasco Greenergy Berhad (5343)?
Earnings per share at Wasco Greenergy Berhad are growing +46.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Wasco Greenergy Berhad (5343) carry?
The net debt of Wasco Greenergy Berhad is 10.5M MYR (fiscal year 2025, ≈ 0.5 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 Wasco Greenergy Berhad in the live analysis
One click puts Wasco Greenergy 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 4, 2026