Destini Bhd (7212) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Destini Bhd stock MYR 0.14, price MYR 0.20, that is 30.0% below the price, quality 41 out of 100. Rating: overvalued. Calculated from audited financials with 23 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
60‑month range 0.2000 MYR – 1.77 MYR · fair‑value band 0.1000 MYR – 0.2200 MYR · the 0.2000 MYR price screens above the 0.1400 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 4, 2026.
Follow Destini Bhd in your weekly email
Every Wednesday you see whether Destini 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.
Destini Berhad, an investment holding company, provides engineering solutions worldwide. It operates through Aviation Defense; Marine Services and Construction; Mobility; and Energy segments.
Show moreShow less
The company provides maintenance, repair, and overhaul (MRO) services for the airbone and non-airbone assets and civil airline aircraft, including fixed and rotary winged aircraft; supplies safety and survival equipment; and offers cylinder testing and calibration, as well as aircraft search, rescue, and salvage services.
It also involved in the engineering, procurement, construction, installation, and commissioning of renewable energy systems; provision of tubular running services for upstream onshore and offshore drilling programmes; well delivery services, which include a tubular and drilling programme; and supply of handling and drilling tools.
In addition, the company provides MRO services for electric trains; and assembly, fabrication, refurbishment, and MRO services for train sets and rail systems.
Further, it manufactures and supplies lifeboats, fast rescue boats, outboard and inboard diesel engines, davit systems, and hooks for commercial shipping and oil and gas industries; manufactures proprietary self-propelled hyperbaric lifeboats used in deep sea diving operations; and provides MRO services relating to lifeboats, davits, load testing equipment, fire safety, and other marine assets.
Additionally, the company engages in the contract management and consultancy services to original equipment manufacturers; operates mass transit and other urban transport; imports and exports life boats and life saving; and fabrication and repair of fibre composite boats.
The company was formerly known as Satang Holdings Berhad and changed its name to Destini Berhad in September 2011. Destini Berhad was founded in 1991 and is headquartered in Shah Alam, Malaysia.
Stock analysis
Destini Bhd (7212) currently trades at 0.2000 MYR, while our model-based Fair Value estimate is 0.1400 MYR, 30% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of 0.2300 MYR per share, and 5 of the 23 models we run sit above the 0.2000 MYR price.
Bear case: the Earnings-Based group reads lowest at 0.1300 MYR, and 18 of the 23 models stay below the price. Data coverage for this calculation is low.
Scenario range: 0.1000 MYR (bear) to 0.2200 MYR (bull), the price of 0.2000 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 41/100 (below-average quality), in the Industrials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Destini Bhd reported revenue of 308M MYR in FY2025 versus 174M MYR in FY2021, a compound +15.3%/yr. Reported net income was 4.5M MYR in FY2025, compounding +10.7%/yr from FY2021.
Key figures
Market cap 110M MYR (≈ $27.1M) Micro · P/E ratio 20.0 · P/S ratio 0.36 · EPS (TTM) 0.0100 MYR · Dividend yield 2.5% · Net margin 1.5% · Return on equity 9.6% · Return on assets (EBIT) −7.4% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 30 out of 100 (low confidence).
What moves the price
The share trades about 45% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −25% fair-value upside, at −30%, 7212 screens richer than that median.
Fair Value models
Bear0.1000 MYRFair Value 0.1400 MYRBull0.2200 MYR
Price 0.2000 MYR · Downside -30.0%
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 (0.0043 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.70/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−10.0%
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.
+18.2%
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.
+10.1%
Start year 2020 (pandemic). Over 10 years: +1.3% a year
Revenue growth 13 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.
+13.9%
’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.
≈ +37.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year≈ +35.4%
Dividend (yield on the price)2.5%
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.base effect: 35.4% / −10.8%
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.−95% → 10%
⚠ Base effect: the rate starts in the earnings trough around 2020 (starting value 0.002 per share, median 0.024 in 2015 to 2018). It measures the recovery from the trough, not lasting growth.
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).
+12.3%
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 +10.2% 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 sector: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median. (Industry “Aerospace & Defense” was too small, so the broader sector is used.)Industrials · 5329 stocks
Beats the sector median on 5/14 measures
Overall it trails its sector peers.
Valuation
Quality Score41 · Bottom 25%
Fair Value upside−30.0% · Below median
Profitability
Return on equity (12 months)9.6% · Above median
Return on assets3.7% · Above median
Net margin (12 months)4.4% · Below median
Operating margin (12 months)−11.1% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−30.7% · Bottom 25%
Dividend yield (12 months)2.5% · Above median
Balance sheet
Debt / equity0.36× · Above median
Valuation Multiplesvs Industrials 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). "Destini Bhd Fair Value". https://www.fairvalue-calculator.com/stock/7212
Frequently asked questions
Is Destini Bhd (7212) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of 0.1400 MYR versus a price of 0.2000 MYR, about 30% lower (overvalued).
What is the fair value of 7212?
Our model-based fair value for Destini Bhd is 0.1400 MYR (as of Nov 4, 2026), built from audited fundamentals. The current price: 0.2000 MYR.
What is the quality score of 7212?
Destini Bhd has a Quality Score of 41/100. 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 Destini Bhd (7212)?
Our model-based price target is the fair value of 0.1400 MYR (as of Nov 4, 2026) from 23 valuation models. Cautious scenario 0.1000 MYR, optimistic scenario 0.2200 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the Destini Bhd stock forecast for 2026?
Our models put fair value at 0.1400 MYR, about 30% lower versus a price of 0.2000 MYR (overvalued). Cautious scenario 0.1000 MYR, optimistic scenario 0.2200 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of Destini Bhd (7212)?
Destini Bhd reported trailing-twelve-month revenue of about 308M MYR (latest available figure, as of Nov 4, 2026).
Does Destini Bhd pay a dividend?
Destini Bhd currently shows a dividend yield of 2.50% relative to its recent price (as of Nov 4, 2026).
How much is the dividend of Destini Bhd (7212) and when is the ex-dividend date?
Destini Bhd pays a dividend of 0.005 MYR per share a year, a dividend yield of 2.5%. The last ex-dividend date was Apr 8, 2026. The payout ratio is 50.0% of earnings. Free cash flow covers the dividend 1.98 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 Destini Bhd (7212)?
For today's price to be fair in a discounted-cash-flow model, Destini Bhd would have to grow free cash flow by +12.3 % per year for five years (discount rate 9.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +10.1 % per year. As of Nov 4, 2026.
What discount rate (WACC) does the fair value of 7212 use?
Our models discount Destini Bhd at 9.8 %: a base by market capitalisation (nano), damped by beta 0.54, 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 Destini Bhd that is +12.3 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.8 %) and the same formula as our fair value.
How much growth has Destini Bhd (7212) delivered so far?
Over the past 5 years revenue at Destini Bhd grew +10.1 % a year. The price currently implies free-cash-flow growth of +12.3 % 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 Destini Bhd (7212) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Destini Bhd (+12.3 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Destini Bhd (7212)?
The free-cash-flow yield on the price is 4.96 %: that much free cash flow Destini Bhd produces per unit of market value. When it exceeds the discount rate of our models (9.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Destini Bhd (7212)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Destini Bhd it is 0.1400 MYR per share (as of Nov 4, 2026), against a price of 0.2000 MYR. It is the blended result of 23 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Destini Bhd stock overvalued or undervalued in 2026?
As of Nov 4, 2026, 7212 trades above its calculated fair value: price 0.2000 MYR, fair value 0.1400 MYR, a gap of about −30% (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 7212?
No. The price is what the market pays today (0.2000 MYR); the fair value is what the company's own numbers justify (0.1400 MYR). For Destini Bhd the two are 0.0600 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is Destini Bhd worth?
The market values Destini Bhd at about 110M MYR (market capitalisation, as of Nov 4, 2026). Per share that is 0.2000 MYR; our models calculate a fair value of 0.1400 MYR per share.
What do the bullish and bearish scenarios say about 7212?
Our models span a range for Destini Bhd: cautious scenario 0.1000 MYR, base 0.1400 MYR, optimistic 0.2200 MYR per share (as of Nov 4, 2026, price 0.2000 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 7212?
Destini Bhd trades at a price-to-earnings ratio of 20.0 (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 0.1400 MYR is built from several models across several years. Other multiples: P/B 0.8, P/S 1.1, EV/EBITDA 12.3.
How solid is the balance sheet of Destini Bhd (7212)?
Balance-sheet figures for Destini Bhd (as of Nov 4, 2026): return on equity 9.6%, debt of 0.36 per unit of equity. They feed the Quality Score of 41/100, which measures business quality independently of the share price.
How far is 7212 from its 52-week high?
Destini Bhd trades at 0.2000 MYR, about 45% below its 52-week high of 0.3636 MYR and at the low of 0.2000 MYR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 0.1400 MYR is for.
Which stocks are comparable to Destini Bhd?
From the same area (Industrials) we also value General Electric Company, RTX Corporation, Airbus SE, Lockheed Martin Corporation, 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 Destini Bhd stock attractive at the current price?
The data as of Nov 4, 2026: price 0.2000 MYR, calculated fair value 0.1400 MYR (−30%), Quality Score 41/100, from 23 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 7212 calculated?
We run Destini Bhd through 23 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 0.1400 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. Destini 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 Destini Bhd (7212)?
The closing price on Nov 6, 2026 was 0.2000 MYR. Our model-based fair value is 0.1400 MYR, about 30% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Destini Bhd right now?
Weak quality (41/100) and above fair value at the same time, the margin of safety is missing on both counts. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. A fairly wide model range (0.1000 MYR to 0.2200 MYR) leaves room in how you read the outcome.
Key figures of Destini Bhd
How large is the market capitalisation of Destini Bhd (7212)?
The market capitalisation of Destini Bhd is 110M MYR (≈ $27.1M). 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 Destini Bhd (7212)?
The price-to-sales ratio of Destini Bhd is 0.36 (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 Destini Bhd (7212)?
Earnings per share at Destini Bhd are 0.0100 MYR (price ÷ EPS = P/E 20.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Destini Bhd (7212)?
The dividend yield of Destini Bhd is 2.5% (payout 50.0%). 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 Destini Bhd (7212)?
The net margin of Destini Bhd is 1.5% (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 Destini Bhd (7212)?
The return on equity (ROE) of Destini Bhd is 9.6% (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 Destini Bhd (7212)?
On an EBIT basis the return on assets of Destini Bhd is −7.4% (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 Destini Bhd (7212)?
The operating margin of Destini Bhd is −11.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Destini Bhd (7212)?
Revenue at Destini Bhd is growing −30.7% versus a year earlier (3y avg +18.2%). 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 Destini Bhd (7212)?
Earnings per share at Destini Bhd are growing −62.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Destini Bhd (7212) carry?
The net debt of Destini Bhd is 46.0M MYR (fiscal year 2025, ≈ 8.4 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 Destini Bhd in the live analysis
One click puts Destini 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 4, 2026