Teladan Setia Group Bhd (0230) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Teladan Setia Group Bhd stock MYR 0.70, price MYR 0.57, upside +22.8%, quality 68 out of 100. Rating: undervalued. Calculated from audited financials with 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 7, 2026.
How to read this chart
60‑month range 0.5115 MYR – 1.37 MYR · fair‑value band 0.4600 MYR – 0.9400 MYR · the 0.5700 MYR price screens below the 0.7000 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Teladan Setia Group Bhd in your weekly email
Every Wednesday you see whether Teladan Setia Group 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.
Teladan Group Berhad, an investment holding company, operates as a property developer in Malaysia. The company develops and sells residential and commercial properties.
Show moreShow less
Its properties portfolio includes landed, low-rise, and high-rise residential properties, as well as landed shop houses, offices, and retail shops.
It is also involved in consultancy and energy-related operations; management consultancy and specialized construction activities, as well as generates electric energy. The company was formerly known as Teladan Setia Group Berhad and changed its name to Teladan Group Berhad in June 2023.
Teladan Group Berhad was founded in 1997 and is based in Batu Berendam, Malaysia.
Stock analysis
Teladan Setia Group Bhd (0230) currently trades at 0.5700 MYR, while our model-based Fair Value estimate is 0.7000 MYR, implying the stock looks roughly 19% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 0.9250 MYR per share, and 14 of the 26 models we run sit above the 0.5700 MYR price.
Bear case: the Dividend Discount group reads lowest at 0.1150 MYR, and 12 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 0.4600 MYR (bear) to 0.9400 MYR (bull), the price of 0.5700 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 68/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Teladan Setia Group Bhd reported revenue of 305M MYR in FY2025 versus 197M MYR in FY2021, a compound +11.6%/yr. Reported net income was 28.3M MYR in FY2025, compounding −3.6%/yr from FY2021.
Key figures
Market cap 515M MYR (≈ $127M) Micro · P/E ratio 14.3 · P/S ratio 1.44 · EPS (TTM) 0.0400 MYR · Dividend yield 1.8% · Net margin 9.7% · Return on equity 6.0% · Return on assets (EBIT) 5.0% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 45 out of 100 (low confidence).
What moves the price
The share trades about 35% 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 38% fair-value upside, at 23%, 0230 screens richer than that median.
Fair Value models
Bear0.4600 MYRFair Value 0.7000 MYRBull0.9400 MYR
Price 0.5700 MYR · Upside +22.8%
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.84/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−4.9%
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.
+6.5%
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.
+15.3%
Start year 2020 (pandemic)
Revenue growth 9 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.
+5.9%
’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.
−4.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year−5.9%
Dividend (yield on the price)1.8%
Profit margin 2021 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.23% → 16%
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).
−2.3%
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 −4.2% a year for the price.
Compare Teladan Setia Group 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.Residential Construction · 62 stocks
Beats the industry median on 6/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score68 · Top 25%
Fair Value upside+22.8% · Below median
Profitability
Return on equity (12 months)6.0% · Below median
Return on assets2.8% · Below median
Net margin (12 months)9.7% · Above median
Operating margin (12 months)16.7% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)31.0% · Top 25%
Dividend yield (12 months)1.8% · Below median
Balance sheet
Debt / equity0.39× · Above median
Valuation Multiplesvs Residential Construction 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). "Teladan Setia Group Bhd Fair Value". https://www.fairvalue-calculator.com/stock/0230
Frequently asked questions
Is Teladan Setia Group Bhd (0230) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 0.7000 MYR versus a price of 0.5700 MYR, about +23% upside (undervalued).
What is the fair value of 0230?
Our model-based fair value for Teladan Setia Group Bhd is 0.7000 MYR (as of Nov 7, 2026), built from audited fundamentals. The current price: 0.5700 MYR.
What is the quality score of 0230?
Teladan Setia Group Bhd has a Quality Score of 68/100. 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 Teladan Setia Group Bhd (0230)?
Our model-based price target is the fair value of 0.7000 MYR (as of Nov 7, 2026) from 26 valuation models. Cautious scenario 0.4600 MYR, optimistic scenario 0.9400 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the Teladan Setia Group Bhd stock forecast for 2026?
Our models put fair value at 0.7000 MYR, about +23% upside versus a price of 0.5700 MYR (undervalued). Cautious scenario 0.4600 MYR, optimistic scenario 0.9400 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of Teladan Setia Group Bhd (0230)?
Teladan Setia Group Bhd reported trailing-twelve-month revenue of about 356M MYR (latest available figure, as of Nov 7, 2026).
Does Teladan Setia Group Bhd pay a dividend?
Teladan Setia Group Bhd currently shows a dividend yield of 1.75% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Teladan Setia Group Bhd (0230) and when is the ex-dividend date?
Teladan Setia Group Bhd pays a dividend of 0.01 MYR per share a year, a dividend yield of 1.8%. The last ex-dividend date was Dec 16, 2025. A dividend has been paid every year since at least 2021. The payout ratio is 25.0% of earnings. Free cash flow covers the dividend 12.02 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 Teladan Setia Group Bhd (0230)?
For today's price to be fair in a discounted-cash-flow model, Teladan Setia Group Bhd would have to grow free cash flow by -2.3 % per year for five years (discount rate 12.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +15.4 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of 0230 use?
Our models discount Teladan Setia Group Bhd at 12.6 %: a base by market capitalisation (micro), damped by beta 0.26, 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 Teladan Setia Group Bhd that is -2.3 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.6 %) and the same formula as our fair value.
How much growth has Teladan Setia Group Bhd (0230) delivered so far?
Over the past 5 years revenue at Teladan Setia Group Bhd grew +15.4 % a year. The price currently implies free-cash-flow growth of -2.3 % 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 Teladan Setia Group Bhd (0230) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Teladan Setia Group Bhd (-2.3 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Teladan Setia Group Bhd (0230)?
The free-cash-flow yield on the price is 19.40 %: that much free cash flow Teladan Setia Group Bhd produces per unit of market value. When it exceeds the discount rate of our models (12.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Teladan Setia Group Bhd (0230)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Teladan Setia Group Bhd it is 0.7000 MYR per share (as of Nov 7, 2026), against a price of 0.5700 MYR. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Teladan Setia Group Bhd stock overvalued or undervalued in 2026?
As of Nov 7, 2026, 0230 trades below its calculated fair value: price 0.5700 MYR, fair value 0.7000 MYR, a gap of about +23% (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 0230?
No. The price is what the market pays today (0.5700 MYR); the fair value is what the company's own numbers justify (0.7000 MYR). For Teladan Setia Group Bhd the two are 0.1300 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is Teladan Setia Group Bhd worth?
The market values Teladan Setia Group Bhd at about 515M MYR (market capitalisation, as of Nov 7, 2026). Per share that is 0.5700 MYR; our models calculate a fair value of 0.7000 MYR per share.
What do the bullish and bearish scenarios say about 0230?
Our models span a range for Teladan Setia Group Bhd: cautious scenario 0.4600 MYR, base 0.7000 MYR, optimistic 0.9400 MYR per share (as of Nov 7, 2026, price 0.5700 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 0230?
Teladan Setia Group Bhd trades at a price-to-earnings ratio of 14.3 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 0.7000 MYR is built from several models across several years. Median P/E at fiscal year-end, 5 fiscal years (2021 to 2025), reported earnings: 30.3. Other multiples: P/B 0.9, P/S 1.4, EV/EBITDA 11.9.
How solid is the balance sheet of Teladan Setia Group Bhd (0230)?
Balance-sheet figures for Teladan Setia Group Bhd (as of Nov 7, 2026): return on equity 6.0%, debt of 0.39 per unit of equity. They feed the Quality Score of 68/100, which measures business quality independently of the share price.
How far is 0230 from its 52-week high?
Teladan Setia Group Bhd trades at 0.5700 MYR, about 35% below its 52-week high of 0.8745 MYR and at the low of 0.5700 MYR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 0.7000 MYR is for.
Which stocks are comparable to Teladan Setia Group Bhd?
From the same area (Consumer Cyclical) we also value D.R. Horton, Inc, PulteGroup, Inc, Lennar Corporation, NVR, Inc, 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 Teladan Setia Group Bhd stock attractive at the current price?
The data as of Nov 7, 2026: price 0.5700 MYR, calculated fair value 0.7000 MYR (+23%), Quality Score 68/100, from 26 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 0230 calculated?
We run Teladan Setia Group Bhd through 26 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 0.7000 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. Teladan Setia Group Bhd currently trades 19% 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 Teladan Setia Group Bhd (0230)?
The closing price on Nov 6, 2026 was 0.5700 MYR. Our model-based fair value is 0.7000 MYR, about +23% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Teladan Setia Group Bhd right now?
Solid quality (68/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (0.4600 MYR to 0.9400 MYR) leaves room in how you read the outcome. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of Teladan Setia Group Bhd
How large is the market capitalisation of Teladan Setia Group Bhd (0230)?
The market capitalisation of Teladan Setia Group Bhd is 515M MYR (≈ $127M). 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 Teladan Setia Group Bhd (0230)?
The price-to-sales ratio of Teladan Setia Group Bhd is 1.44 (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 Teladan Setia Group Bhd (0230)?
Earnings per share at Teladan Setia Group Bhd are 0.0400 MYR (price ÷ EPS = P/E 14.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Teladan Setia Group Bhd (0230)?
The dividend yield of Teladan Setia Group Bhd is 1.8% (payout 25.0%). 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 Teladan Setia Group Bhd (0230)?
The net margin of Teladan Setia Group Bhd is 9.7% (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 Teladan Setia Group Bhd (0230)?
The return on equity (ROE) of Teladan Setia Group Bhd is 6.0% (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 Teladan Setia Group Bhd (0230)?
On an EBIT basis the return on assets of Teladan Setia Group Bhd is 5.0% (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 Teladan Setia Group Bhd (0230)?
The operating margin of Teladan Setia Group Bhd is 16.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Teladan Setia Group Bhd (0230)?
Revenue at Teladan Setia Group Bhd is growing +31.0% versus a year earlier (3y avg +6.5%). 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 Teladan Setia Group Bhd (0230)?
Earnings per share at Teladan Setia Group Bhd are growing +45.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Teladan Setia Group Bhd (0230) carry?
The net debt of Teladan Setia Group Bhd is 281M MYR (fiscal year 2025, ≈ 2.8 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 Teladan Setia Group Bhd in the live analysis
One click puts Teladan Setia Group 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 7, 2026