Pan Malaysia Holdings Bhd (1287) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Pan Malaysia Holdings Bhd MYR 0.11, price MYR 0.50, upside -77.8%, quality 45 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Pan Malaysia Holdings 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
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.
Show more
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.
Stock analysis
Pan Malaysia Holdings Bhd (1287) currently trades at 0.4950 MYR, while our model-based Fair Value estimate is 0.1100 MYR, implying the stock looks roughly 350.0% overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 0.3600 MYR per share, and 0 of the 15 models we run sit above the 0.4950 MYR price.
Bear case: the Economic Profit group reads lowest at 0.0700 MYR, and 15 of the 15 models stay below the price. Evidence for this calculation is low.
Scenario range: 0.0800 MYR (bear) to 0.1500 MYR (bull), the price of 0.4950 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 45/100 (below-average quality), in the Real Estate sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Pan Malaysia Holdings Bhd 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.
Key figures
Market cap 952M MYR (≈ $234M) · P/E ratio 16.5 · P/S ratio 2.03 · EPS (TTM) 0.0300 MYR · Net margin 12.3% · Return on equity 23.0% · Return on assets (EBIT) 2.3% · Operating margin 23.3%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 43 out of 100 (low confidence).
What moves the price
The share trades about 3% below its 52-week high and 115% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at 54% fair-value upside, at −78%, 1287 screens richer than that median.
Fair Value models
Bear 0.0800 MYRFair Value 0.1100 MYRBull 0.1500 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. Based on fiscal year 2024 figures (about 12 months old). Earnings retained since then (0.0300 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.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.60/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+2,473.0%
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.
+229.3%
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.
+88.9%
Revenue growth 12 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.
+24.1%
’13
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
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.
−40.9% (2019) → 18.8% (2024)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: no profitable base year
Compare Pan Malaysia Holdings 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.Real Estate - Development · 577 stocks
Beats the industry median on 7/12 measures
A mixed picture versus its industry peers.
Valuation
Quality Score43 · Below median
Fair Value upside−78% · Bottom 25%
Profitability
Return on equity (TTM)23% · Top 25%
Return on assets13% · Top 25%
Net margin (TTM)16% · Above median
Operating margin (TTM)23% · Above median
Growth and dividend
Revenue growth33% · Top 25%
Balance sheet
Debt / equity0.24× · Below median
Valuation Multiplesvs Real Estate - Development median · lower = cheaper
P/E (TTM)16.5× · Pricier than median
P/B5.07× · Priciest 25%
P/S (TTM)0.94× · Pricier than median
EV/EBITDA4.0× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 49
FUTURE (revenue growth)100· sector 0
PAST (return on equity)92· sector 12
HEALTH (low debt)88· sector 83
DIVIDEND (yield)0· sector 56
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). "Pan Malaysia Holdings Bhd Fair Value". https://www.fairvalue-calculator.com/stock/1287
Frequently asked questions
Is Pan Malaysia Holdings Bhd (1287) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 0.1100 MYR versus a price of 0.4950 MYR, about −78% upside (overvalued).
What is the fair value of 1287?
Our model-based fair value for Pan Malaysia Holdings Bhd is 0.1100 MYR (as of Sep 24, 2026), built from audited fundamentals. The current price: 0.4950 MYR.
What is the quality score of 1287?
Pan Malaysia Holdings Bhd has a Quality Score of 45/100. 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 Pan Malaysia Holdings Bhd (1287)?
Our model-based price target is the fair value of 0.1100 MYR (as of Sep 24, 2026) from 15 valuation models. Cautious scenario 0.0800 MYR, optimistic scenario 0.1500 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the Pan Malaysia Holdings Bhd stock forecast for 2026?
Our models put fair value at 0.1100 MYR, about −78% upside versus a price of 0.4950 MYR (overvalued). Cautious scenario 0.0800 MYR, optimistic scenario 0.1500 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of Pan Malaysia Holdings Bhd (1287)?
Pan Malaysia Holdings Bhd reported trailing-twelve-month revenue of about 249M MYR (latest available figure, as of Sep 24, 2026).
What is the intrinsic value of Pan Malaysia Holdings Bhd (1287)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Pan Malaysia Holdings Bhd it is 0.1100 MYR per share (as of Sep 24, 2026), against a price of 0.4950 MYR. It is the blended result of 15 valuation models (cash flow, earnings, asset, dividend).
Is Pan Malaysia Holdings Bhd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 1287 trades above its calculated fair value: price 0.4950 MYR, fair value 0.1100 MYR, a gap of about −78% (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 1287?
No. The price is what the market pays today (0.4950 MYR); the fair value is what the company's own numbers justify (0.1100 MYR). For Pan Malaysia Holdings Bhd the two are 0.3850 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is Pan Malaysia Holdings Bhd worth?
The market values Pan Malaysia Holdings Bhd at about 952M MYR (market capitalisation, as of Sep 24, 2026). Per share that is 0.4950 MYR; our models calculate a fair value of 0.1100 MYR per share.
What do the bullish and bearish scenarios say about 1287?
Our models span a range for Pan Malaysia Holdings Bhd: cautious scenario 0.0800 MYR, base 0.1100 MYR, optimistic 0.1500 MYR per share (as of Sep 24, 2026, price 0.4950 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 1287?
Pan Malaysia Holdings Bhd trades at a price-to-earnings ratio of 16.5 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 0.1100 MYR is built from several models across several years. Other multiples: P/B 5.1, P/S 0.9, EV/EBITDA 4.0.
How solid is the balance sheet of Pan Malaysia Holdings Bhd (1287)?
Balance-sheet figures for Pan Malaysia Holdings Bhd (as of Sep 24, 2026): return on equity 23.0%, debt of 0.24 per unit of equity. They feed the Quality Score of 45/100, which measures business quality independently of the share price.
How far is 1287 from its 52-week high?
Pan Malaysia Holdings Bhd trades at 0.4950 MYR, about 3% below its 52-week high of 0.5100 MYR and 115% above the low of 0.2300 MYR (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 0.1100 MYR is for.
Which stocks are comparable to Pan Malaysia Holdings Bhd?
From the same area (Real Estate) we also value Sun Hung Kai Properties Limited, China Resources Land Limited, Vinhomes Joint Stock Company, CK Asset 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 Pan Malaysia Holdings Bhd stock attractive at the current price?
The data as of Sep 24, 2026: price 0.4950 MYR, calculated fair value 0.1100 MYR (−78%), Quality Score 45/100, from 15 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 1287 calculated?
We run Pan Malaysia Holdings Bhd through 15 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 0.1100 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. Pan Malaysia Holdings 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 Pan Malaysia Holdings Bhd (1287)?
The closing price on Sep 24, 2026 was 0.4950 MYR. Our model-based fair value is 0.1100 MYR, about −78% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Pan Malaysia Holdings Bhd right now?
The price sits above even our optimistic bull case (0.1500 MYR). The favourable scenario is already priced in. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid but not exceptional quality (45/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (0.0800 MYR to 0.1500 MYR) leaves room in how you read the outcome.
Key figures of Pan Malaysia Holdings Bhd
How large is the market capitalisation of Pan Malaysia Holdings Bhd (1287)?
The market capitalisation of Pan Malaysia Holdings Bhd is 952M MYR (≈ $234M). 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 Pan Malaysia Holdings Bhd (1287)?
The price-to-sales ratio of Pan Malaysia Holdings Bhd is 2.03 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Pan Malaysia Holdings Bhd (1287)?
Earnings per share at Pan Malaysia Holdings Bhd are 0.0300 MYR (price ÷ EPS = P/E 16.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Pan Malaysia Holdings Bhd (1287)?
The net margin of Pan Malaysia Holdings Bhd is 12.3% (fiscal year 2024). 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 Pan Malaysia Holdings Bhd (1287)?
The return on equity (ROE) of Pan Malaysia Holdings Bhd is 23.0% (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 Pan Malaysia Holdings Bhd (1287)?
On an EBIT basis the return on assets of Pan Malaysia Holdings Bhd is 2.3% (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 Pan Malaysia Holdings Bhd (1287)?
The operating margin of Pan Malaysia Holdings Bhd is 23.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Pan Malaysia Holdings Bhd (1287)?
Revenue at Pan Malaysia Holdings Bhd is growing +33.4% versus a year earlier (3y avg +229%). 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 Pan Malaysia Holdings Bhd (1287)?
Earnings per share at Pan Malaysia Holdings Bhd are growing +35.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Pan Malaysia Holdings Bhd (1287) generate?
The free cash flow of Pan Malaysia Holdings Bhd is −59.2M MYR (fiscal year 2024). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Pan Malaysia Holdings Bhd (1287) carry?
The net debt of Pan Malaysia Holdings Bhd is 61.0M MYR (fiscal year 2024). 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 Pan Malaysia Holdings Bhd in the live analysis
One click puts Pan Malaysia Holdings 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.
