EN DE
Check 35,000+ stocks against 26 valuation models and 37 quality factors
Data-driven stock valuation

Parlo Bhd (0022) fair value: what the stock is really worth

As of Sep 24, 2026: fair value of Parlo Bhd MYR 0.03, price MYR 0.03, upside +4.3%, quality 43 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.

  1. Fair value above price? Yes
  2. Good quality? No
  3. Add to watchlist

Consumer Cyclical · MY · ISIN MYQ0022OO002

PB Thin data Sep 23, 2026

Parlo Bhd

0022 · KLSE

Low PriorityFair Value upside is limited and quality is weak.

·Fair value 0.0313 MYR · Fairly valued (+4%)
!Quality 43/100
!Weak Growth (revenue YoY −26.7 %/yr)
!Thin margins · 0.2% net margin (TTM)
✓Low debt · generates free cash flow
!Trails peers (4/11)
!Narrow moat 21/100
!Evidence only low, so the estimate is less certain
!Weak on past: 3 out of 100
Watch Parlo Bhd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free Pro now: $1 first month

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

0.3850 MYR 0.0100 MYR Fair Value 0.0313 MYR Feb 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 23, 2026.

How to read this chart

60‑month range 0.0100 MYR – 0.3850 MYR · fair‑value band 0.0263 MYR – 0.0388 MYR · the 0.0300 MYR price screens below the 0.0313 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 23, 2026.

Follow Parlo Bhd in your weekly email

Every Wednesday you see whether Parlo 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.

Which stocks are undervalued right now? Check free Discover now →

Company profile

Parlo Berhad, an investment holding company, provides travel and ticketing agency services for airline companies in Malaysia. The company operates through four segments: Travel and Tours; Trading; Investment Holding; and Others. It offers a range of travel products and services for outbound and domestic travel services.

Show more

Parlo Berhad, an investment holding company, provides travel and ticketing agency services for airline companies in Malaysia. The company operates through four segments: Travel and Tours; Trading; Investment Holding; and Others. It offers a range of travel products and services for outbound and domestic travel services. The company also provides corporate and leisure travel services; and meetings, incentives, conferences, events, and exhibitions for its corporate travel customers. In addition, it is involved in the provision of ancillary travel services, including visa applications, travel insurance, and other travel support services; sale of gas to the users through mains; wholesale of goods; and retail and wholesale of airline tickets to its corporate travel customers and travel agents. Further, the company offers human resource consultancy services; and distributes and trades in medical devices consumables, pharmaceuticals, health and wellness products, and household care products. Parlo Berhad is based in Kuala Lumpur, Malaysia.

Stock analysis

Parlo Bhd (0022) currently trades at 0.0300 MYR, while our model-based Fair Value estimate is 0.0313 MYR, implying the stock looks roughly 4.2% fairly valued today.

Show more

Valuation

Bull case: the DCF Models group reads highest at a median of 0.0600 MYR per share, and 5 of the 7 models we run sit above the 0.0300 MYR price.

Bear case: the Asset-Based group reads lowest at 0.0200 MYR, and 2 of the 7 models stay below the price. Evidence for this calculation is low.

Scenario range: 0.0263 MYR (bear) to 0.0388 MYR (bull), the price of 0.0300 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 43/100 (below-average quality), in the Consumer Cyclical sector.

Weak Growth: Revenue growth is weak, negative or inconsistent.

Parlo Bhd reported revenue of 65.2M MYR in FY2025 versus 16.0M MYR in FY2020, a compound +32.4%/yr. Reported net income was −2.3M MYR in FY2025.

Key figures

Market cap 18.0M MYR (≈ $4.4M) · P/S ratio 0.29 · Net margin −3.6% · Return on equity 0.6% · Return on assets (EBIT) −20.6% · Operating margin 3.9% · Revenue (TTM) 58.4M MYR · Revenue growth (YoY) −41.7%.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).

What moves the price

The share trades about 45% below its 52-week high and 50% above its 52-week low, currently below its 200-day average.

For context, the median of 10 Consumer Cyclical peers we cover trades at 10% fair-value upside, at 4%, 0022 screens richer than that median.

Fair Value models

Bear 0.0263 MYR Fair Value 0.0313 MYR Bull 0.0388 MYR
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. 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. Evidence ⓘEvidence = 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.
Highest evidence
FCF DCF 0.0400 MYR 0.0600 MYR 0.1300 MYR 75
Growth DCF 0.0400 MYR 0.0700 MYR 0.1300 MYR 75
5Y Revenue Exit 0.0300 MYR 0.0500 MYR 0.0900 MYR 70
All 7 models by family
DCF Models
FCF DCF 0.0400 MYR 0.0600 MYR 0.1300 MYR 75
5Y Revenue Exit 0.0300 MYR 0.0500 MYR 0.0900 MYR 70
10Y Revenue Exit 0.0300 MYR 0.0600 MYR 0.0900 MYR 65
Multiples
EV/Revenue 0.0200 MYR 0.0300 MYR 0.0400 MYR 53
Asset-Based
NCAV (Graham) 0.0100 MYR 0.0200 MYR 0.0300 MYR 52
Growth DCF
Growth DCF 0.0400 MYR 0.0700 MYR 0.1300 MYR 75
Rev-Margin DCF 0.0300 MYR 0.0500 MYR 0.0900 MYR 70

Open the full fair value analysis →

Notify me when 0022 reaches fair value

Put 0022 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Quality Score breakdown

Overall quality 43/100

Of which business quality 47 · Market factors (momentum, volatility) 45

Profitability 30
Margins and returns on capital today
Quality Growth 40
Are margins and returns improving?
Cashflow 40
Earnings quality: real cash, not paper profit
Fin. Strength 79
Balance sheet, leverage, solvency risk
Investment 51
Disciplined investing over empire-building
Low Volatility 26
Calm price path (market factor)
Momentum 46
Price trend over the last 3–12 months (market factor)
52W Momentum 64
Distance to the 52-week high (market factor)
Net Issuance 40
Share count: buybacks or dilution?

Open the full quality analysis →

Revenue & earnings trend

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. 22/100
Revenue growth is weak, negative or inconsistent.
Revenue growth 1 year
−26.7%
Revenue growth 10 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.
+181.3%
Profit margin (trend) ⓘ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.
−46.4% (2020) → −3.0% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed

Growth Forecast

Little optimism in the price
The price assumes less 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).
−29.9%
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 −31.2% a year for the price.

Watch 0022, get fair value alerts →

Compare Parlo Bhd 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.Travel Services · 88 stocks

Beats the industry median on 4/11 measures
Overall it trails its industry peers.
Valuation
Quality Score 43 · Bottom 25%
Fair Value upside +4% · Below median
Profitability
Return on equity (TTM) 1% · Bottom 25%
Return on assets −7% · Bottom 25%
Net margin (TTM) 0% · Bottom 25%
Operating margin (TTM) 4% · Below median
Growth and dividend
Revenue growth −42% · Bottom 25%
Balance sheet
Debt / equity 0.07× · Below median

Valuation Multiplesvs Travel Services median · lower = cheaper

P/B 0.22× · Cheapest 25%
P/S (TTM) 0.08× · Cheapest 25%
P/FCF 2.8× · Cheaper than median

Strength profile in five axes (Snowflake)

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE (fair-value potential)39 · sector 48
FUTURE (revenue growth)0 · sector 25
PAST (return on equity)3 · sector 35
HEALTH (low debt)96 · sector 94
DIVIDEND (yield)0 · sector 39

Context: sector, industry, market

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Travel Services stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value
Booking Holdings BKNG $164.22 $187.11 +14%
Airbnb, Inc ABNB $149.58 $164.54 +10%
Royal Caribbean Cruises Ltd RCL $230.30 $208.66 −9%
Viking Holdings VIK $81.02 $89.12 +10%
Carnival Corporation CCL $21.80 $36.68 +68%
Expedia Group EXPE $280.70 $308.77 +10%
Trip.com Group 9961 HK$323.40 HK$679.13 +110%
Norwegian Cruise Line Holdings NCLH $14.22 $20.28 +43%
Global Business Travel Group GBTG $9.46 $5.23 −45%
Travel + Leisure Co TNL $62.87 $35.88 −43%

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Calculator with industry benchmark Peter Lynch Fair Value Formula &…Calculator with industry benchmark
Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
For bloggers & editors: embed code + live data

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.

Parlo Bhd · Fair Value
0.0313 MYR +4%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "Parlo Bhd Fair Value". https://www.fairvalue-calculator.com/stock/0022

Frequently asked questions

Is Parlo Bhd (0022) overvalued or undervalued?
As of Sep 23, 2026, our model estimates a fair value of 0.0313 MYR versus a price of 0.0300 MYR, about +4% upside (fairly valued).
What is the fair value of 0022?
Our model-based fair value for Parlo Bhd is 0.0313 MYR (as of Sep 23, 2026), built from audited fundamentals. The current price: 0.0300 MYR.
What is the quality score of 0022?
Parlo Bhd has a Quality Score of 43/100. 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 Parlo Bhd (0022)?
Our model-based price target is the fair value of 0.0313 MYR (as of Sep 23, 2026) from 7 valuation models. Cautious scenario 0.0263 MYR, optimistic scenario 0.0388 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the Parlo Bhd stock forecast for 2026?
Our models put fair value at 0.0313 MYR, about +4% upside versus a price of 0.0300 MYR (fairly valued). Cautious scenario 0.0263 MYR, optimistic scenario 0.0388 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of Parlo Bhd (0022)?
Parlo Bhd reported trailing-twelve-month revenue of about 58.4M MYR (latest available figure, as of Sep 23, 2026).
What growth is priced into Parlo Bhd (0022)?
For today's price to be fair in a discounted-cash-flow model, Parlo Bhd would have to grow free cash flow by -29.9 % per year for five years (discount rate 11.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +32.4 % per year. As of Sep 23, 2026.
What discount rate (WACC) does the fair value of 0022 use?
Our models discount Parlo Bhd at 11.4 %: a base by market capitalisation (nano), damped by beta 1.12, 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 Parlo Bhd that is -29.9 % per year a year over ten years, using the same discount rate (11.4 %) and the same formula as our fair value.
How much growth has Parlo Bhd (0022) delivered so far?
Over the past 5 years revenue at Parlo Bhd grew +32.4 % a year. The price currently implies -29.9 % per year free-cash-flow growth a 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 Parlo Bhd (0022) growing?
The median revenue growth in the sector is +2.6 % a year. That is the yardstick for the growth priced into Parlo Bhd (-29.9 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Parlo Bhd (0022)?
The free-cash-flow yield on the price is 8.78 %: that much free cash flow Parlo Bhd produces per unit of market value. When it exceeds the discount rate of our models (11.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Parlo Bhd (0022)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Parlo Bhd it is 0.0313 MYR per share (as of Sep 23, 2026), against a price of 0.0300 MYR. It is the blended result of 7 valuation models (cash flow, earnings, asset, dividend).
Is Parlo Bhd stock overvalued or undervalued in 2026?
As of Sep 23, 2026, 0022 trades below its calculated fair value: price 0.0300 MYR, fair value 0.0313 MYR, a gap of about +4% (fairly valued). 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 0022?
No. The price is what the market pays today (0.0300 MYR); the fair value is what the company's own numbers justify (0.0313 MYR). For Parlo Bhd the two are 0.0013 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is Parlo Bhd worth?
The market values Parlo Bhd at about 18.0M MYR (market capitalisation, as of Sep 23, 2026). Per share that is 0.0300 MYR; our models calculate a fair value of 0.0313 MYR per share.
What do the bullish and bearish scenarios say about 0022?
Our models span a range for Parlo Bhd: cautious scenario 0.0263 MYR, base 0.0313 MYR, optimistic 0.0388 MYR per share (as of Sep 23, 2026, price 0.0300 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Parlo Bhd (0022)?
Balance-sheet figures for Parlo Bhd (as of Sep 23, 2026): return on equity 0.6%, debt of 0.07 per unit of equity. They feed the Quality Score of 43/100, which measures business quality independently of the share price.
How far is 0022 from its 52-week high?
Parlo Bhd trades at 0.0300 MYR, about 45% below its 52-week high of 0.0550 MYR and 50% above the low of 0.0200 MYR (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 0.0313 MYR is for.
Which stocks are comparable to Parlo Bhd?
From the same area (Consumer Cyclical) we also value Booking Holdings, Airbnb, Inc, Royal Caribbean Cruises Ltd, Viking Holdings, 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 Parlo Bhd stock attractive at the current price?
The data as of Sep 23, 2026: price 0.0300 MYR, calculated fair value 0.0313 MYR (+4%), Quality Score 43/100, from 7 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 0022 calculated?
We run Parlo Bhd through 7 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 0.0313 MYR, 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. Parlo Bhd currently trades 4 % 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 Parlo Bhd (0022)?
The closing price on Sep 24, 2026 was 0.0300 MYR. Our model-based fair value is 0.0313 MYR, about +4% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Parlo Bhd right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.

Key figures of Parlo Bhd

How large is the market capitalisation of Parlo Bhd (0022)?
The market capitalisation of Parlo Bhd is 18.0M MYR (≈ $4.4M). 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 Parlo Bhd (0022)?
The price-to-sales ratio of Parlo Bhd is 0.29 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of Parlo Bhd (0022)?
The net margin of Parlo Bhd is −3.6% (fiscal year 2025). 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 Parlo Bhd (0022)?
The return on equity (ROE) of Parlo Bhd is 0.6% (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 Parlo Bhd (0022)?
On an EBIT basis the return on assets of Parlo Bhd is −20.6% (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 Parlo Bhd (0022)?
The operating margin of Parlo Bhd is 3.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Parlo Bhd (0022)?
Revenue at Parlo Bhd is growing −41.7% versus a year earlier (3y avg −19.2%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much net debt does Parlo Bhd (0022) carry?
The net debt of Parlo Bhd is 257K MYR (fiscal year 2025, ≈ 0.2 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 Parlo Bhd in the live analysis

One click puts Parlo Bhd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.