Vortex Consolidated Bhd (0060) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Vortex Consolidated Bhd MYR 0.03, price MYR 0.14, upside -75.7%, quality 31 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Vortex Consolidated 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 freePro now: $1 first month
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, dashed = 300-day average. As of Sep 23, 2026.
How to read this chart
60‑month range 0.0930 MYR – 0.3022 MYR · fair‑value band 0.0255 MYR – 0.0510 MYR · the 0.1400 MYR price screens above the 0.0340 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 23, 2026.
Follow Vortex Consolidated Bhd in your weekly email
Every Wednesday you see whether Vortex Consolidated 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.
Harvest Miracle Capital Berhad, an investment holding company, engages in the trading of information technology (IT) and information communication technology (ICT) related products and services in Malaysia, Japan, the United Kingdom, Singapore, Australia, Philippines, and Taiwan.
Show more
Harvest Miracle Capital Berhad, an investment holding company, engages in the trading of information technology (IT) and information communication technology (ICT) related products and services in Malaysia, Japan, the United Kingdom, Singapore, Australia, Philippines, and Taiwan. It operates through eight segments: IT and ICT, Investment properties, Money lending, Plantation, Manufacturing, Investment holding, Trading of Building, and Construction and Property Development. The company engages in the trading of software, hardware, and accessories; and providing software development and support services; money lending activities, such as personal and small business loans; and operating oil palm and durian plantations. It is also involved in property investment, development, and construction businesses; palm oil and durian plantation activities; manufacture and sale of clay bricks, clay pavers, and decorative bricks; acts as lorry transport operator and general merchant; hiring of industrial plant, machinery and equipment; contract manufacturing and trading of clay burnt bricks; and rental of premises, as well as acts as a procurement and handling agent of IT and ICT related products. The company was formerly known as Vortex Consolidated Berhad and changed its name to Harvest Miracle Capital Berhad in September 2022. Harvest Miracle Capital Berhad was incorporated in 1996 and is based in Johor Bahru, Malaysia.
Stock analysis
Vortex Consolidated Bhd (0060) currently trades at 0.1400 MYR, while our model-based Fair Value estimate is 0.0340 MYR, implying the stock looks roughly 311.7% overvalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of 0.1500 MYR per share, and 1 of the 9 models we run sit above the 0.1400 MYR price.
Bear case: the Earnings-Based group reads lowest at 0.0200 MYR, and 8 of the 9 models stay below the price. Evidence for this calculation is low.
Scenario range: 0.0255 MYR (bear) to 0.0510 MYR (bull), the price of 0.1400 MYR sits above 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 31/100 (below-average quality), in the Technology sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Vortex Consolidated Bhd reported revenue of 273M MYR in FY2026 versus 168M MYR in FY2022, a compound +12.8%/yr. Reported net income was 4.0M MYR in FY2026, compounding −8.0%/yr from FY2022.
Key figures
Market cap 288M MYR (≈ $70.6M) · P/S ratio 1.06 · Net margin 1.5% · Return on equity 1.0% · Return on assets (EBIT) −0.3% · Operating margin −46.5% · Revenue (TTM) 273M MYR · Revenue growth (YoY) +42.8%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 13% below its 52-week high and 4% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at 66% fair-value upside, at −76%, 0060 screens richer than that median.
Fair Value models
Bear 0.0255 MYRFair Value 0.0340 MYRBull 0.0510 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.
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.44/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+110.7%
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.
+27.1%
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.
+8.0%
Start year 2021 (pandemic). Over 10 years: +3.3% a year
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.
+3.3%
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
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.
+5.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+5.9%
Dividend (yield on the price)0.0%
Profit margin 2021 to 2026 ⓘ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.−1% → −8%
⚠ Revenue per share shrinking 37.4%/yr over ~6Y (margins eroding too) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Compare Vortex Consolidated 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.Information Technology Services · 497 stocks
Beats the industry median on 3/10 measures
Overall it trails its industry peers.
Valuation
Quality Score31 · Bottom 25%
Fair Value upside−76% · Bottom 25%
Profitability
Return on equity (TTM)1% · Below median
Return on assets−3% · Bottom 25%
Net margin (TTM)1% · Below median
Operating margin (TTM)−47% · Bottom 25%
Growth and dividend
Revenue growth43% · Top 25%
Balance sheet
Debt / equity0.07× · Above median
Valuation Multiplesvs Information Technology Services median · lower = cheaper
P/B0.16× · Cheapest 25%
P/S (TTM)0.26× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 45
FUTURE (revenue growth)100· sector 32
PAST (return on equity)4· sector 36
HEALTH (low debt)97· sector 97
DIVIDEND (yield)0· sector 43
VALUE 0: the price sits above our fair-value range.
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). "Vortex Consolidated Bhd Fair Value". https://www.fairvalue-calculator.com/stock/0060
Frequently asked questions
Is Vortex Consolidated Bhd (0060) overvalued or undervalued?
As of Sep 23, 2026, our model estimates a fair value of 0.0340 MYR versus a price of 0.1400 MYR, about −76% upside (overvalued).
What is the fair value of 0060?
Our model-based fair value for Vortex Consolidated Bhd is 0.0340 MYR (as of Sep 23, 2026), built from audited fundamentals. The current price: 0.1400 MYR.
What is the quality score of 0060?
Vortex Consolidated Bhd has a Quality Score of 31/100. 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 Vortex Consolidated Bhd (0060)?
Our model-based price target is the fair value of 0.0340 MYR (as of Sep 23, 2026) from 9 valuation models. Cautious scenario 0.0255 MYR, optimistic scenario 0.0510 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the Vortex Consolidated Bhd stock forecast for 2026?
Our models put fair value at 0.0340 MYR, about −76% upside versus a price of 0.1400 MYR (overvalued). Cautious scenario 0.0255 MYR, optimistic scenario 0.0510 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of Vortex Consolidated Bhd (0060)?
Vortex Consolidated Bhd reported trailing-twelve-month revenue of about 273M MYR (latest available figure, as of Sep 23, 2026).
What is the intrinsic value of Vortex Consolidated Bhd (0060)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Vortex Consolidated Bhd it is 0.0340 MYR per share (as of Sep 23, 2026), against a price of 0.1400 MYR. It is the blended result of 9 valuation models (cash flow, earnings, asset, dividend).
Is Vortex Consolidated Bhd stock overvalued or undervalued in 2026?
As of Sep 23, 2026, 0060 trades above its calculated fair value: price 0.1400 MYR, fair value 0.0340 MYR, a gap of about −76% (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 0060?
No. The price is what the market pays today (0.1400 MYR); the fair value is what the company's own numbers justify (0.0340 MYR). For Vortex Consolidated Bhd the two are 0.1060 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is Vortex Consolidated Bhd worth?
The market values Vortex Consolidated Bhd at about 288M MYR (market capitalisation, as of Sep 23, 2026). Per share that is 0.1400 MYR; our models calculate a fair value of 0.0340 MYR per share.
What do the bullish and bearish scenarios say about 0060?
Our models span a range for Vortex Consolidated Bhd: cautious scenario 0.0255 MYR, base 0.0340 MYR, optimistic 0.0510 MYR per share (as of Sep 23, 2026, price 0.1400 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Vortex Consolidated Bhd (0060)?
Balance-sheet figures for Vortex Consolidated Bhd (as of Sep 23, 2026): return on equity 1.0%, debt of 0.07 per unit of equity. They feed the Quality Score of 31/100, which measures business quality independently of the share price.
How far is 0060 from its 52-week high?
Vortex Consolidated Bhd trades at 0.1400 MYR, about 13% below its 52-week high of 0.1600 MYR and 4% above the low of 0.1350 MYR (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 0.0340 MYR is for.
Which stocks are comparable to Vortex Consolidated Bhd?
From the same area (Technology) we also value International Business Machines Corporation, Accenture plc, Tata Consultancy Services Limited, Infosys Limited, 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 Vortex Consolidated Bhd stock attractive at the current price?
The data as of Sep 23, 2026: price 0.1400 MYR, calculated fair value 0.0340 MYR (−76%), Quality Score 31/100, from 9 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 0060 calculated?
We run Vortex Consolidated Bhd through 9 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 0.0340 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. Vortex Consolidated 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 Vortex Consolidated Bhd (0060)?
The closing price on Sep 23, 2026 was 0.1400 MYR. Our model-based fair value is 0.0340 MYR, about −76% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Vortex Consolidated Bhd right now?
The price sits above even our optimistic bull case (0.0510 MYR). The favourable scenario is already priced in. Weak quality (31/100) 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 (0.0255 MYR to 0.0510 MYR) leaves room in how you read the outcome.
Key figures of Vortex Consolidated Bhd
How large is the market capitalisation of Vortex Consolidated Bhd (0060)?
The market capitalisation of Vortex Consolidated Bhd is 288M MYR (≈ $70.6M). 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 Vortex Consolidated Bhd (0060)?
The price-to-sales ratio of Vortex Consolidated Bhd is 1.06 (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 Vortex Consolidated Bhd (0060)?
The net margin of Vortex Consolidated Bhd is 1.5% (fiscal year 2026). 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 Vortex Consolidated Bhd (0060)?
The return on equity (ROE) of Vortex Consolidated Bhd is 1.0% (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 Vortex Consolidated Bhd (0060)?
On an EBIT basis the return on assets of Vortex Consolidated Bhd is −0.3% (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 Vortex Consolidated Bhd (0060)?
The operating margin of Vortex Consolidated Bhd is −46.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Vortex Consolidated Bhd (0060)?
Revenue at Vortex Consolidated Bhd is growing +42.8% versus a year earlier (3y avg +27.1%). 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 Vortex Consolidated Bhd (0060)?
Earnings per share at Vortex Consolidated Bhd are growing −83.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Vortex Consolidated Bhd (0060) generate?
The free cash flow of Vortex Consolidated Bhd is −37.3M MYR (fiscal year 2026). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Vortex Consolidated Bhd (0060) carry?
The net debt of Vortex Consolidated Bhd is 37.9M MYR (fiscal year 2021). 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 Vortex Consolidated Bhd in the live analysis
One click puts Vortex Consolidated 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.
