Sports Toto Berhad (1562) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Sports Toto Berhad MYR 2.58, price MYR 1.26, upside +104.8%, quality 63 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Sports Toto Berhad 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
Sports Toto Berhad, an investment holding company, operates Toto betting in Malaysia, the United Kingdom, and the Philippines.
Show more
Sports Toto Berhad, an investment holding company, operates Toto betting in Malaysia, the United Kingdom, and the Philippines. It engages in the gaming and lottery management, environmental, digital telecommunication and infrastructure, financial, and education platforms business; development, manufacture, and distribution of computerized wagering systems; provision of software licenses; vehicle dealerships and aftersales services for car market; and property investment and development activities. The company also involved in operation of hotels, resorts, air charter services, and recreation clubs; and offers motor retailing, repair and maintenance, and insurance and broker services. In addition, it offers coffee, chicken, consumer packaged goods, and vegan cuisines; and engages in the publication activities. The company was formerly known as Berjaya Sports Toto Berhad and changed its name to Sports Toto Berhad in April 2022. Sports Toto Berhad was incorporated in 1969 and is based in Kuala Lumpur, Malaysia.
Stock analysis
Sports Toto Berhad (1562) currently trades at 1.26 MYR, while our model-based Fair Value estimate is 2.58 MYR, implying the stock looks roughly 51.2% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 3.06 MYR per share, and 9 of the 12 models we run sit above the 1.26 MYR price.
Bear case: the Asset-Based group reads lowest at 0.6000 MYR, and 3 of the 12 models stay below the price. Evidence for this calculation is low.
Scenario range: 1.78 MYR (bear) to 3.30 MYR (bull), the price of 1.26 MYR sits below 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 63/100 (solid quality), in the Industrials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Sports Toto Berhad reported revenue of 6.5B MYR in FY2025 versus 4.8B MYR in FY2021, a compound +7.5%/yr. Reported net income was 237M MYR in FY2025, compounding +6.9%/yr from FY2021.
Key figures
Market cap 1.7B MYR (≈ $415M) · P/E ratio 10.5 · P/S ratio 0.39 · EPS (TTM) 0.1200 MYR · Dividend yield 7.9% · Net margin 3.7% · Return on equity 13.4% · Return on assets (EBIT) 10.8%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 10% below its 52-week high and 3% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 16% fair-value upside, at 105%, 1562 screens cheaper than that median.
Fair Value models
Bear 1.78 MYRFair Value 2.58 MYRBull 3.30 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 2025 figures (about 12 months old). Earnings retained since then (0.0200 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.73/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+2.4%
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.
+7.3%
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.
+6.9%
Start year 2020 (pandemic). Over 10 years: +2.0% a year
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.
+4.9%
’14
’15
’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.
+17.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year+9.1%
Dividend (yield on the price)7.9%
Profit margin 2020 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.6% → 7%
Growth Forecast
Price in line with expectations
The price assumes less growth than the company has delivered so far and about what analysts expect.
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).
+1.1%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
−0.6%
Yearly sales growth analysts expect, extended to five years.
After inflation (Malaysia: IMF forecast 2.0% a year to 2030, 1.8% from 2016 to 2025) that is about −0.8% a year for the price and −2.5% for the forecasts.
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.Conglomerates · 378 stocks
Beats the industry median on 10/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score63 · Top 25%
Fair Value upside+105% · Top 25%
Profitability
Return on equity (TTM)13% · Top 25%
Return on assets5% · Top 25%
Net margin (TTM)3% · Below median
Operating margin (TTM)7% · Above median
Growth and dividend
Revenue growth−21% · Bottom 25%
Dividend yield (TTM)7.9% · Top 25%
Balance sheet
Debt / equity0.73× · Highest 25%
Valuation Multiplesvs Conglomerates median · lower = cheaper
P/E (TTM)10.5× · Cheaper than median
P/B0.35× · book value is mostly goodwill ⓘGoodwill and other intangible assets are larger than the equity. The book value mainly reflects prices paid for past acquisitions, so we do not rank this P/B against the peer group.
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). "Sports Toto Berhad Fair Value". https://www.fairvalue-calculator.com/stock/1562
Frequently asked questions
Is Sports Toto Berhad (1562) overvalued or undervalued?
As of Sep 23, 2026, our model estimates a fair value of 2.58 MYR versus a price of 1.26 MYR, about +105% upside (undervalued).
What is the fair value of 1562?
Our model-based fair value for Sports Toto Berhad is 2.58 MYR (as of Sep 23, 2026), built from audited fundamentals. The current price: 1.26 MYR.
What is the quality score of 1562?
Sports Toto Berhad has a Quality Score of 63/100. 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 Sports Toto Berhad (1562)?
Our model-based price target is the fair value of 2.58 MYR (as of Sep 23, 2026) from 12 valuation models. Cautious scenario 1.78 MYR, optimistic scenario 3.30 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the Sports Toto Berhad stock forecast for 2026?
Our models put fair value at 2.58 MYR, about +105% upside versus a price of 1.26 MYR (undervalued). Cautious scenario 1.78 MYR, optimistic scenario 3.30 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of Sports Toto Berhad (1562)?
Sports Toto Berhad reported trailing-twelve-month revenue of about 6.1B MYR (latest available figure, as of Sep 23, 2026).
Does Sports Toto Berhad pay a dividend?
Sports Toto Berhad currently shows a dividend yield of about 7.94% relative to its recent price (as of Sep 23, 2026).
What growth is priced into Sports Toto Berhad (1562)?
For today's price to be fair in a discounted-cash-flow model, Sports Toto Berhad would have to grow free cash flow by +1.1 % per year for five years (discount rate 11.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +6.9 % per year. As of Sep 23, 2026.
What discount rate (WACC) does the fair value of 1562 use?
Our models discount Sports Toto Berhad at 11.1 %: a base by market capitalisation (small), damped by beta 0.17, 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 Sports Toto Berhad that is +1.1 % per year a year over ten years, using the same discount rate (11.1 %) and the same formula as our fair value.
How much growth has Sports Toto Berhad (1562) delivered so far?
Over the past 5 years revenue at Sports Toto Berhad grew +6.9 % a year. The price currently implies +1.1 % per year free-cash-flow growth a 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 Sports Toto Berhad (1562) growing?
The median revenue growth in the sector is +2.6 % a year. That is the yardstick for the growth priced into Sports Toto Berhad (+1.1 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Sports Toto Berhad (1562)?
The free-cash-flow yield on the price is 13.19 %: that much free cash flow Sports Toto Berhad produces per unit of market value. When it exceeds the discount rate of our models (11.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Sports Toto Berhad (1562)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Sports Toto Berhad it is 2.58 MYR per share (as of Sep 23, 2026), against a price of 1.26 MYR. It is the blended result of 12 valuation models (cash flow, earnings, asset, dividend).
Is Sports Toto Berhad stock overvalued or undervalued in 2026?
As of Sep 23, 2026, 1562 trades below its calculated fair value: price 1.26 MYR, fair value 2.58 MYR, a gap of about +105% (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 1562?
No. The price is what the market pays today (1.26 MYR); the fair value is what the company's own numbers justify (2.58 MYR). For Sports Toto Berhad the two are 1.32 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is Sports Toto Berhad worth?
The market values Sports Toto Berhad at about 1.7B MYR (market capitalisation, as of Sep 23, 2026). Per share that is 1.26 MYR; our models calculate a fair value of 2.58 MYR per share.
What do the bullish and bearish scenarios say about 1562?
Our models span a range for Sports Toto Berhad: cautious scenario 1.78 MYR, base 2.58 MYR, optimistic 3.30 MYR per share (as of Sep 23, 2026, price 1.26 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 1562?
Sports Toto Berhad trades at a price-to-earnings ratio of 10.5 (as of Sep 23, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 2.58 MYR is built from several models across several years. Other multiples: PEG 0.9, P/B 0.4, P/S 0.1, EV/EBITDA 1.2.
What is the PEG ratio of 1562?
The PEG ratio of Sports Toto Berhad is 0.95 (P/E divided by earnings growth, as of Sep 23, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Sports Toto Berhad (1562)?
Balance-sheet figures for Sports Toto Berhad (as of Sep 23, 2026): return on equity 13.4%, debt of 0.73 per unit of equity. They feed the Quality Score of 63/100, which measures business quality independently of the share price.
How far is 1562 from its 52-week high?
Sports Toto Berhad trades at 1.26 MYR, about 10% below its 52-week high of 1.40 MYR and 3% above the low of 1.22 MYR (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 2.58 MYR is for.
Which stocks are comparable to Sports Toto Berhad?
From the same area (Industrials) we also value 3M Company, Honeywell International Inc, CITIC Limited, Poste Italiane S.p.A, 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 Sports Toto Berhad stock attractive at the current price?
The data as of Sep 23, 2026: price 1.26 MYR, calculated fair value 2.58 MYR (+105%), Quality Score 63/100, from 12 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 1562 calculated?
We run Sports Toto Berhad through 12 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 2.58 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. Sports Toto Berhad currently trades 105 % 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 Sports Toto Berhad (1562)?
The closing price on Sep 24, 2026 was 1.26 MYR. Our model-based fair value is 2.58 MYR, about +105% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Sports Toto Berhad right now?
The price is below even our cautious bear case (1.78 MYR). The market is more pessimistic than our downside scenario. 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 quality (63/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (1.78 MYR to 3.30 MYR) leaves room in how you read the outcome.
Key figures of Sports Toto Berhad
How large is the market capitalisation of Sports Toto Berhad (1562)?
The market capitalisation of Sports Toto Berhad is 1.7B MYR (≈ $415M). 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 Sports Toto Berhad (1562)?
The price-to-sales ratio of Sports Toto Berhad is 0.39 (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 Sports Toto Berhad (1562)?
Earnings per share at Sports Toto Berhad are 0.1200 MYR (price ÷ EPS = P/E 10.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Sports Toto Berhad (1562)?
The dividend yield of Sports Toto Berhad is 7.9% (payout 83.3%). 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 Sports Toto Berhad (1562)?
The net margin of Sports Toto Berhad is 3.7% (fiscal year 2025). 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 Sports Toto Berhad (1562)?
The return on equity (ROE) of Sports Toto Berhad is 13.4% (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 Sports Toto Berhad (1562)?
On an EBIT basis the return on assets of Sports Toto Berhad is 10.8% (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 Sports Toto Berhad (1562)?
The operating margin of Sports Toto Berhad is 6.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Sports Toto Berhad (1562)?
Revenue at Sports Toto Berhad is growing −20.5% versus a year earlier (3y avg +7.3%). 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 Sports Toto Berhad (1562)?
Earnings per share at Sports Toto Berhad are growing −43.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Sports Toto Berhad (1562) carry?
The net debt of Sports Toto Berhad is 923M MYR (fiscal year 2025, ≈ 4.1 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 Sports Toto Berhad in the live analysis
One click puts Sports Toto Berhad 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.
