EN DE

Mega First Corporation (3069) Fair Value & Analysis

Utilities · MY · Market cap 2.7B MYR

MF Mega First Corporation 3069 · KLSE
Price2.94 MYR
Fair Value6.71 MYR
Upside+128.2%
Quality70/100
Watch Mega First Corporation for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 27.9% net margin
Low debt · generates free cash flow
3.40% dividend yield
Ranks above peers (13/15)
Wide moat 71/100
Evidence: Medium Range 4.88 MYR – 8.55 MYR Share as image

Fair value as of: Jul 17, 2026

From 26 valuation models · updated 24 days ago

Share price +1.0% over the past month.

A solid business, screening 128% undervalued on our models.

What matters now

  • The rarer combination: high quality (70/100) AND below fair value. That earns a closer look rather than a quick verdict.
  • The price is below even our cautious bear case (4.88 MYR). The market is more pessimistic than our downside scenario.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

4.83 MYR 2.72 MYR Fair Value 6.71 MYR Mar 2021 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

60‑month range 2.72 MYR – 4.83 MYR · fair‑value band 4.88 MYR – 8.55 MYR · the 2.94 MYR price screens below the 6.71 MYR fair value. Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

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

Analysis

Mega First Corporation (3069) currently trades at 2.94 MYR, while our model-based Fair Value estimate is 6.71 MYR, implying the stock looks roughly 128.2% undervalued today. The Quality Score stands at 70/100 (solid quality), in the Utilities sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: medium), always confirm before acting.

Over the trailing twelve months, Mega First Corporation generated revenue of 1.4B MYR at a net margin of 27.9%. Revenue declined 10.2% year over year. It earns a return on equity of 11.4%. Net debt stands at 584M MYR. Fundamentals as of Jul 17, 2026

Our scenario range runs from 4.88 MYR (bear case) to 8.55 MYR (bull case); at 2.94 MYR, the current price sits below 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 about 23% below its 52-week high and 8% above its 52-week low, currently below its 200-day average. For context, the median of 10 Utilities peers we cover trades at -27% fair-value upside, at 128%, 3069 screens cheaper 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 BearBaseBull Evidence
Highest evidence
Growth DCF 6.61 MYR 9.57 MYR 13.64 MYR 80
Residual Income 3.20 MYR 3.68 MYR 6.80 MYR 76
Rev-Margin DCF 4.02 MYR 5.77 MYR 7.81 MYR 74
All 26 models by family
DCF Models
FCF DCF 6.52 MYR 9.89 MYR 14.81 MYR 38
Owner Earnings 4.17 MYR 6.31 MYR 9.43 MYR 31
5Y Revenue Exit 4.02 MYR 5.69 MYR 7.74 MYR 39
5Y EBITDA Exit 5.54 MYR 8.53 MYR 11.96 MYR 41
5Y P/E Exit 5.56 MYR 8.57 MYR 11.70 MYR 38
10Y Revenue Exit 4.82 MYR 6.54 MYR 8.72 MYR 36
10Y EBITDA Exit 5.84 MYR 8.47 MYR 11.87 MYR 37
10Y P/E Exit 5.86 MYR 8.50 MYR 11.68 MYR 35
Earnings-Based
Graham-Dodd 2.79 MYR 8.68 MYR 11.55 MYR 54
Lynch FV 1.89 MYR 2.69 MYR 3.50 MYR 50
PEG = 1.0 1.89 MYR 2.69 MYR 3.50 MYR 46
EPV 4.79 MYR 5.53 MYR 6.17 MYR 59
Dividend Discount
Gordon GGM 0.8100 MYR 1.62 MYR 2.45 MYR 70
DDM Multi-Stage 0.8100 MYR 1.32 MYR 1.71 MYR 61
Multiples
P/E Multiple 5.54 MYR 7.39 MYR 9.24 MYR 63
P/S Multiple 2.83 MYR 3.77 MYR 4.71 MYR 58
P/B Multiple 4.80 MYR 6.40 MYR 8.00 MYR 55
EV/EBIT 6.55 MYR 8.71 MYR 10.86 MYR 53
EV/EBITDA 5.59 MYR 7.43 MYR 9.26 MYR 54
EV/Revenue 2.73 MYR 3.86 MYR 4.99 MYR 43
Asset-Based
NCAV (Graham) 1.78 MYR 2.38 MYR 3.55 MYR 50
Growth DCF
Growth DCF 6.61 MYR 9.57 MYR 13.64 MYR 80
Rev-Margin DCF 4.02 MYR 5.77 MYR 7.81 MYR 74
Economic Profit
Residual Income 3.20 MYR 3.68 MYR 6.80 MYR 76
ROIC Compounder 5.04 MYR 6.30 MYR 7.81 MYR 72
Growth Earnings
Growth-Adj P/E 4.66 MYR 6.66 MYR 8.66 MYR 68

Widest divergence: DCF Models (8.47 MYR) versus Dividend Discount (1.32 MYR). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 1.4B MYR
Revenue growth (YoY) -10.2%
Net margin 27.9%
Return on equity 11.4%
Free cash flow 561M MYR FY2025
P/E ratio 7.0
More key figures
Operating margin 34.6%
EPS (TTM) 0.4100 MYR
Dividend yield 3.4%
EPS growth (YoY) -0.7%
Net debt 584M MYR FY2025

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

Quality Score breakdown

Overall quality 70/100

Of which business quality 68 · Market factors (momentum, volatility) 43

Profitability 48
Margins and returns on capital today
Quality Growth 50
Are margins and returns improving?
Cashflow 91
Earnings quality: real cash, not paper profit
Fin. Strength 74
Balance sheet, leverage, solvency risk
Investment 61
Disciplined investing over empire-building
Low Volatility 90
Calm price path (market factor)
Momentum 27
Price trend over the last 3–12 months (market factor)
52W Momentum 17
Distance to the 52-week high (market factor)
Net Issuance 83
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

Mega First Corporation Berhad, together with its subsidiaries, engages in renewable energy, resources, and packaging businesses in Malaysia, Lao PDR, other ASEAN countries, India, Bangladesh, Papua New Guinea, the United States, Australia, New Zealand, and internationally.

Full company description

Mega First Corporation Berhad, together with its subsidiaries, engages in renewable energy, resources, and packaging businesses in Malaysia, Lao PDR, other ASEAN countries, India, Bangladesh, Papua New Guinea, the United States, Australia, New Zealand, and internationally. The company builds, owns, and operates a 260 MW run-of-river hydropower plant; and undertakes solar photovoltaic investment business activities. It is also involved in the quarrying of limestone; manufacture and sale of lime products and calcium carbonate powder; and manufactures and sells flexible packaging materials, paper bags, flexible packaging, and labels products, as well as printed labels and stickers. In addition, the company provides management, property development, plantation development, property investment, and management consultancy services; development and operation of medical centre; engineering, designing, and manufacturing of automotive components; manufacture and trading of various kinds of metal products and related business; and car park operator. Further, it engages in the development and operation of hydroelectric power plant; design, build, own, operates, and maintain solar photovoltaic power plant and related activities; construction, installation, operation, and maintenance of solar photovoltaic systems; solar photovoltaic investment; trading in building materials and construction products; investment in quoted securities; sand mining activities; wholesale, processing, packing, manufacturing and trading of fruits, grains and other food products, as well as vegetables and groceries; agriculture plantation and selling of agriculture produce; retail of groceries and vegetables; and transportation business. Mega First Corporation Berhad was incorporated in 1966 and is headquartered in Petaling Jaya, Malaysia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Mega First Corporation reported revenue of 1.4B MYR in FY2025 versus 914M MYR in FY2021, a compound +11.6%/yr. Reported net income was 387M MYR in FY2025, compounding −4.4%/yr from FY2021.

Growth Quality 87/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
1.4B MYR
Latest YoY
−18.5%
Avg. growth/yr (3Y)
+2.0%
Avg. growth/yr (5Y)
+13.1%
Avg. growth/yr (19Y)
+5.9%
Revenue +11.6%/yr
FY21 914M MYR
FY22 1.3B MYR
FY23 1.3B MYR
FY24 1.7B MYR
FY25 1.4B MYR
Net income −4.4%/yr
FY21 462M MYR
FY22 397M MYR
FY23 384M MYR
FY24 459M MYR
FY25 387M MYR

Watch 3069: get an alert when its fair value changes →

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). "Mega First Corporation Fair Value". https://www.fairvalue-calculator.com/stock/3069

Peer Group

Utilities - Regulated Electric · 154 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 70 · Top 25%
Fair Value upside +128% · Top 25%
Return on equity (TTM) 11% · Above median
Return on assets 7% · Top 25%
Net margin (TTM) 28% · Top 25%
Operating margin (TTM) 35% · Top 25%
Revenue growth -10% · Bottom 25%
Dividend yield (TTM) 3.4% · Above median
Debt / equity 0.11× · Lower than 75% of peers

Valuation Multiples vs Utilities - Regulated Electric median · lower = cheaper

P/E (TTM) 7.0× · Cheaper than 75% of peers
P/B 0.20× · Cheaper than 75% of peers
P/S (TTM) 0.48× · Cheaper than 75% of peers
P/FCF 1.2× · Cheaper than median
EV/EBITDA 0.8× · Cheaper than 75% of peers
PEG 13.42× · Pricier 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 100 · sector 7
FUTURE 0 · sector 32
PAST 46 · sector 39
HEALTH 94 · sector 54
DIVIDEND 68 · sector 56

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 Utilities - Regulated Electric stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
NextEra Energy, Inc NEE $88.80 $32.94 -63%
The Southern Company SO $95.61 $61.06 -36%
Duke Energy Corporation DUK $126.11 $97.11 -23%
National Grid plc NGG 61,175 ARS 44,377 ARS -27%
American Electric Power Company AEP $132.50 $79.33 -40%
Dominion Energy, Inc D $70.08 $46.92 -33%
NTPC Limited NTPC ₹341.85 ₹377.16 +10%
CEZ, a. s. CEZ 232.40 PLN 159.33 PLN -31%
Power Grid Corporation POWERGRID ₹283.55 ₹252.77 -11%
China National Nuclear Power Co 601985 ¥8.91 ¥7.69 -14%

Compare Mega First Corporation with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Utilities 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 Mega First Corporation (3069) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of 6.71 MYR versus a price of 2.94 MYR, about +128% (undervalued).
What is the fair value of 3069?
Our model-based fair value for Mega First Corporation is 6.71 MYR (as of Jul 17, 2026), built from audited fundamentals. The current price is 2.94 MYR.
What is the quality score of 3069?
Mega First Corporation has a Quality Score of 70/100. 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 Mega First Corporation (3069)?
Mega First Corporation reported trailing-twelve-month revenue of about 1.4B MYR (latest available figure, as of Jul 17, 2026).
What is the net profit margin of 3069?
The net profit margin of Mega First Corporation is about 27.9%, meaning it keeps roughly 27.9% of revenue as net income. Based on the latest reported figures.
Does Mega First Corporation pay a dividend?
Mega First Corporation currently shows a dividend yield of about 3.31% relative to its recent price (as of Jul 17, 2026).

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 Mega First Corporation 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.