Exsim Hospitality Berhad, an investment holding company, (1287) Fair Value & Analysis
Real Estate · MY · Market cap 952M MYR
Fair value as of: Jul 17, 2026
From 15 valuation models · updated 24 days ago
Share price +6.0% over the past month.
Below-average quality, and screening another 73% overvalued on our models.
What matters now
- The price sits above even our optimistic bull case (0.1900 MYR). The favourable scenario is already priced in.
- Solid but not exceptional quality (45/100) and above fair value, neither a clear bargain nor a standout compounder.
- A fairly wide model range (0.0900 MYR to 0.1900 MYR) leaves room in how you read the outcome.
- As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Price vs Fair Value (5 years)
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
60‑month range 0.0321 MYR – 0.4450 MYR · fair‑value band 0.0900 MYR – 0.1900 MYR · the 0.4450 MYR price screens above the 0.1200 MYR fair value. Dashed = 300-day average. As of Jul 17, 2026.
Analysis
Exsim Hospitality Berhad, an investment holding company, (1287) currently trades at 0.4450 MYR, while our model-based Fair Value estimate is 0.1200 MYR, implying the stock looks roughly 73.0% overvalued today. The Quality Score stands at 45/100 (below-average quality), in the Real Estate 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, Exsim Hospitality Berhad, an investment holding company, generated revenue of 249M MYR at a net margin of 15.8%. Revenue grew 33.4% year over year. It earns a return on equity of 23.0%. Net debt stands at 61.0M MYR. Fundamentals as of Jul 17, 2026
Our scenario range runs from 0.0900 MYR (bear case) to 0.1900 MYR (bull case); at 0.4450 MYR, the current price sits above 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 105% above its 52-week low, currently above its 200-day average. For context, the median of 10 Real Estate peers we cover trades at 32% fair-value upside, at -73%, 1287 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.
All 15 models by family
Widest divergence: Growth Earnings (0.3600 MYR) versus Asset-Based (0.0100 MYR). Highest evidence: ROIC Compounder (72).
Notify me when 1287 reaches fair value
Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.
Key figures & financial health
More key figures
Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.
Quality Score breakdown
Of which business quality 40 · Market factors (momentum, volatility) 85
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
Exsim Hospitality Berhad, an investment holding company, operates in the hospitality industry in Malaysia. It operates through Own and Operate, Hospitality Operator, Fit-Out, and Investment Holding segments. The company owns and operates the Port Dickson hotel.
Full company description
Exsim Hospitality Berhad, an investment holding company, operates in the hospitality industry in Malaysia. It operates through Own and Operate, Hospitality Operator, Fit-Out, and Investment Holding segments. The company owns and operates the Port Dickson hotel. It also manages properties owned by third-party owners, including serviced residences and en bloc boutique hotels; and leases these properties out to guests for short-term stays under the Mana Mana Hospitality brand. In addition, the company provides turnkey design, consultancy, and fit-out services for hospitality asset owners, including interior design, consultation, project management, and procurement solutions under the EXSIM Concepto brand. Further, it engages in the trading, import, export, distribution, and retail of goods. The company was formerly known as Pan Malaysia Holdings Berhad and changed its name to Exsim Hospitality Berhad in October 2024. Exsim Hospitality Berhad was incorporated in 1983 and is headquartered in Kuala Lumpur, Malaysia. Exsim Hospitality Berhad is a subsidiary of Exsim Hospitality Holdings Sdn Bhd.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2020 – FY2024 · reported fiscal years
Exsim Hospitality Berhad, an investment holding company, reported revenue of 147M MYR in FY2024 versus 3.2M MYR in FY2020, a compound +161.0%/yr. Reported net income was 18.0M MYR in FY2024.
1287 screens 73% overvalued. Compare with DLF Limited →
Peer Group
Real Estate - Development · 588 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.
Valuation Multiples vs Real Estate - Development median · lower = cheaper
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: 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.
ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.
Similar stocks
10 more Real Estate - Development stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| DLF Limited DLF | ₹657.75 | ₹159.49 | -76% |
| Lodha Developers Limited LODHA | ₹1,188 | ₹583.43 | -51% |
| PT Pantai Indah Kapuk Dua Tbk, PANI | 6,125 IDR | 1,330 IDR | -78% |
| Oberoi Realty Limited OBEROIRLTY | ₹1,925 | ₹1,183 | -39% |
| Godrej Properties Limited GODREJPROP | ₹2,102 | ₹1,044 | -50% |
| PT Jaya Real Property, Tbk., JRPT | 1,080 IDR | 1,674 IDR | +55% |
| PT Bumi Serpong Damai Tbk, BSDE | 555.00 IDR | 1,388 IDR | +150% |
| PT Sentul City Tbk, BKSL | 64.00 IDR | 84.16 IDR | +32% |
| PT Ciputra Development Tbk, CTRA | 555.00 IDR | 1,388 IDR | +150% |
| PT Duta Pertiwi Tbk DUTI | 4,100 IDR | 6,239 IDR | +52% |
Compare Exsim Hospitality Berhad, an investment holding company, with another stock
Price, fair value, quality and upside side by side.
Explore undervalued stocks
More undervalued Real Estate stocks →
Frequently asked questions
Is Exsim Hospitality Berhad, an investment holding company, (1287) overvalued or undervalued?
What is the fair value of 1287?
What is the quality score of 1287?
What is the revenue of Exsim Hospitality Berhad, an investment holding company, (1287)?
What is the net profit margin of 1287?
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.
Track Exsim Hospitality Berhad, an investment holding company, 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.