EN DE

MN Holdings (0245) Fair Value & Analysis

Industrials · MY · Market cap 1.9B MYR

MH MN Holdings 0245 · KLSE
Price3.12 MYR
Fair Value1.28 MYR
Upside-59.1%
Quality60/100
Watch MN Holdings for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 9.5% net margin
Low debt · generates free cash flow
Ranks above peers (9/14)
Wide moat 73/100
Evidence: High Range 0.9605 MYR – 3.62 MYR Share as image

Fair value as of: Jul 17, 2026

From 26 valuation models · updated 24 days ago

Share price +10.6% over the past month.

A solid business, but screening 59% overvalued on our models.

What matters now

  • The model range is unusually wide (0.9605 MYR to 3.62 MYR). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (60/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (4 years)

3.12 MYR 0.1946 MYR Fair Value 1.28 MYR Apr 2022 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

51‑month range 0.1946 MYR – 3.12 MYR · fair‑value band 0.9605 MYR – 3.62 MYR · the 3.12 MYR price screens above the 1.28 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

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

Analysis

MN Holdings (0245) currently trades at 3.12 MYR, while our model-based Fair Value estimate is 1.28 MYR, implying the stock looks roughly 59.1% overvalued today. The Quality Score stands at 60/100 (solid quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, MN Holdings generated revenue of 842M MYR at a net margin of 9.5%. Revenue grew 57.0% year over year. It earns a return on equity of 29.8%. The stock trades on a trailing P/E of 21.1. Fundamentals as of Jul 17, 2026

Our scenario range runs from 0.9605 MYR (bear case) to 3.62 MYR (bull case); at 3.12 MYR, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 152% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -45% fair-value upside, at -59%, 0245 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

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
Highest evidence
Growth DCF 1.36 MYR 2.23 MYR 3.61 MYR 80
Residual Income 0.4300 MYR 0.6400 MYR 4.29 MYR 76
Rev-Margin DCF 1.44 MYR 2.45 MYR 4.56 MYR 74
All 26 models by family
DCF Models
FCF DCF 1.44 MYR 2.03 MYR 3.79 MYR 38
Owner Earnings 1.10 MYR 2.12 MYR 4.00 MYR 31
5Y Revenue Exit 1.32 MYR 2.17 MYR 3.92 MYR 39
5Y EBITDA Exit 1.45 MYR 2.42 MYR 4.32 MYR 41
5Y P/E Exit 1.35 MYR 2.71 MYR 4.56 MYR 38
10Y Revenue Exit 1.33 MYR 2.67 MYR 3.52 MYR 36
10Y EBITDA Exit 1.45 MYR 2.92 MYR 5.45 MYR 37
10Y P/E Exit 1.38 MYR 2.72 MYR 4.87 MYR 35
Earnings-Based
Graham-Dodd 0.4900 MYR 3.39 MYR 4.76 MYR 54
Lynch FV 1.75 MYR 2.50 MYR 3.25 MYR 50
PEG = 1.0 1.75 MYR 2.50 MYR 3.25 MYR 46
EPV 1.07 MYR 1.19 MYR 1.29 MYR 59
Dividend Discount
Gordon GGM 0.0100 MYR 0.0200 MYR 0.0200 MYR 70
DDM Multi-Stage 0.0100 MYR 0.0100 MYR 0.0200 MYR 61
Multiples
P/E Multiple 1.13 MYR 1.50 MYR 1.88 MYR 63
P/S Multiple 0.9100 MYR 1.22 MYR 1.52 MYR 58
P/B Multiple 0.9100 MYR 1.22 MYR 1.52 MYR 55
EV/EBIT 1.77 MYR 2.30 MYR 2.84 MYR 53
EV/EBITDA 1.43 MYR 1.86 MYR 2.28 MYR 54
EV/Revenue 1.18 MYR 1.61 MYR 2.05 MYR 43
Asset-Based
NCAV (Graham) 0.1500 MYR 0.1900 MYR 0.2900 MYR 50
Growth DCF
Growth DCF 1.36 MYR 2.23 MYR 3.61 MYR 80
Rev-Margin DCF 1.44 MYR 2.45 MYR 4.56 MYR 74
Economic Profit
Residual Income 0.4300 MYR 0.6400 MYR 4.29 MYR 76
ROIC Compounder 1.20 MYR 1.52 MYR 1.88 MYR 72
Growth Earnings
Growth-Adj P/E 2.29 MYR 3.27 MYR 4.26 MYR 68

Widest divergence: Growth Earnings (3.27 MYR) versus Dividend Discount (0.0100 MYR). Highest evidence: Growth DCF (80).

Notify me when 0245 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 842M MYR
Revenue growth (YoY) +57.0%
Net margin 9.5%
Return on equity 29.8%
Free cash flow 62.9M MYR FY2025
P/E ratio 23.7
More key figures
Operating margin 16.1%
EPS (TTM) 0.1200 MYR
EPS growth (YoY) +17.0%
Net debt 610K MYR FY2019

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 60/100

Of which business quality 63 · Market factors (momentum, volatility) 92

Profitability 71
Margins and returns on capital today
Quality Growth 88
Are margins and returns improving?
Cashflow 65
Earnings quality: real cash, not paper profit
Fin. Strength 92
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 73
Calm price path (market factor)
Momentum 100
Price trend over the last 3–12 months (market factor)
52W Momentum 100
Distance to the 52-week high (market factor)
Net Issuance 0
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

MN Holdings Berhad, an investment holding company, provides underground utilities engineering and substation engineering services and solutions in Malaysia.

Full company description

MN Holdings Berhad, an investment holding company, provides underground utilities engineering and substation engineering services and solutions in Malaysia. The company procures, supplies, delivers, installs, lays, constructs, tests, commissions, inspects, repairs, and maintains power and auxiliary cables, and accessories for electricity transmission and distribution; telecommunication and fiber optic network for fixed and mobile telephony services; sewerage pipelines for transportation of sewage; and drainage pipelines for transportation of water. It is also involved in the design and establishment of indoor and outdoor electrical substations, structural and civil construction for medium and high voltage power substations, medium and high voltage underground cabling, and overhead line systems for transmission and distribution lines; and project management, construction, installation, testing, and commissioning of medium and high voltage power substations, medium and high voltage underground cabling systems, and overhead line systems for transmission and distribution lines. In addition, the company distributes power control systems and components for substations; and provides pipe jacking and aerial bundled cable engineering services and solutions. The company serves power, gas, sewerage, and telecommunications industries. MN Holdings Berhad was founded in 2007 and is headquartered in Subang Jaya, Malaysia.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

MN Holdings reported revenue of 540M MYR in FY2025 versus 115M MYR in FY2021, a compound +47.2%/yr. Reported net income was 47.7M MYR in FY2025, compounding +55.7%/yr from FY2021.

Growth Quality 95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
540M MYR
Latest YoY
+111.0%
Avg. growth/yr (3Y) 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.
+73.2%
Avg. growth/yr (5Y) 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.
+51.4%
Avg. growth/yr (7Y) 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.
+39.8%
Revenue +47.2%/yr
FY21 115M MYR
FY22 104M MYR
FY23 164M MYR
FY24 256M MYR
FY25 540M MYR
Net income +55.7%/yr
FY21 8.1M MYR
FY22 5.5M MYR
FY23 9.5M MYR
FY24 16.9M MYR
FY25 47.7M MYR

0245 screens 59% overvalued. Compare with Larsen & Toubro Limited →

Share or link this analysis
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.

Cite: Fair Value Calculator (2026). "MN Holdings Fair Value". https://www.fairvalue-calculator.com/stock/0245

Peer Group

Engineering & Construction · 839 stocks

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.

Quality Score 60 · Top 25%
Fair Value upside −59% · Bottom 25%
Return on equity (TTM) 30% · Top 25%
Return on assets 18% · Top 25%
Net margin (TTM) 9% · Top 25%
Operating margin (TTM) 16% · Top 25%
Revenue growth 57% · Top 25%
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.00× · Lower than 75% of peers

Valuation Multiples vs Engineering & Construction median · lower = cheaper

P/E (TTM) 23.7× · Pricier than median
P/B 2.39× · Pricier than median
P/S (TTM) 0.55× · Cheaper than median
P/FCF 7.4× · Pricier than median
EV/EBITDA 3.0× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 16
FUTURE 100 · sector 17
PAST 100 · sector 26
HEALTH 100 · sector 94
DIVIDEND 0 · sector 33

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Engineering & Construction stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
Larsen & Toubro Limited LT ₹3,815 ₹1,994 -48%
Samsung C&T Corporation 028260 346,000 KRW 268,779 KRW -22%
Hyundai Engineering & Construction Co 000720 99,000 KRW 63,993 KRW -35%
United Integrated Services Co 2404 1,250 TWD 925.62 TWD -26%
Samsung E&A Co 028050 42,550 KRW 44,840 KRW +5%
Rail Vikas Nigam Limited RVNL ₹232.67 ₹61.46 -74%
Daewoo Engineering & Construction Co 047040 16,240 KRW 6,507 KRW -60%
NBCC (India) Limited NBCC ₹96.32 ₹48.22 -50%
Cemindia Projects Limited CEMPRO ₹1,330 ₹730.69 -45%
KEPCO Engineering & Construction Company 052690 92,700 KRW 20,172 KRW -78%

Compare MN Holdings with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

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

Frequently asked questions

Is MN Holdings (0245) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of 1.28 MYR versus a price of 3.12 MYR, about −59% (overvalued).
What is the fair value of 0245?
Our model-based fair value for MN Holdings is 1.28 MYR (as of Jul 17, 2026), built from audited fundamentals. The current price is 3.12 MYR.
What is the quality score of 0245?
MN Holdings has a Quality Score of 60/100. 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 revenue of MN Holdings (0245)?
MN Holdings reported trailing-twelve-month revenue of about 842M MYR (latest available figure, as of Jul 17, 2026).
What is the net profit margin of 0245?
The net profit margin of MN Holdings is about 9.5%, meaning it keeps roughly 9.5% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track MN Holdings and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.