EN DE

Genting Berhad (3182) Fair Value & Analysis

Consumer Cyclical · MY · Market cap 8.4B MYR

GB Genting Berhad 3182 · KLSE
Price2.10 MYR
Fair Value4.06 MYR
Upside+93.3%
Quality49/100
Watch Genting Berhad for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 0.3% net margin
Moderate debt · generates free cash flow
2.27% dividend yield
Mixed vs. peers (6/15)
Narrow moat 43/100
Evidence: Medium Range 4.06 MYR – 7.89 MYR Share as image

Fair value as of: Jul 19, 2026

From 15 valuation models · updated 22 days ago

Fair value updated Jul 19, 2026, revised from 4.08 MYR to 4.06 MYR (−0.5%) since Jul 9, 2026. Share price −5.8% over the past month.

Below-average quality, screening 93% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (4.06 MYR). The market is more pessimistic than our downside scenario.
  • Solid quality (49/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (4.06 MYR to 7.89 MYR) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

4.76 MYR 2.10 MYR Fair Value 4.06 MYR Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 19, 2026.

How to read this chart

60‑month range 2.10 MYR – 4.76 MYR · fair‑value band 4.06 MYR – 7.89 MYR · the 2.10 MYR price screens below the 4.06 MYR fair value. Dashed = 300-day average. As of Jul 19, 2026.

Full chart & analysis →

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

Analysis

Genting Berhad (3182) currently trades at 2.10 MYR, while our model-based Fair Value estimate is 4.06 MYR, implying the stock looks roughly 93.3% undervalued today. The Quality Score stands at 49/100 (below-average quality), in the Consumer Cyclical 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, Genting Berhad generated revenue of 27.9B MYR at a net margin of 0.3%. Revenue grew 2.4% year over year. It earns a return on equity of 1.9%. Net debt stands at 22.8B MYR. Fundamentals as of Jul 19, 2026

Our scenario range runs from 4.06 MYR (bear case) to 7.89 MYR (bull case); at 2.10 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 last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat. The share trades about 40% below its 52-week high, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 11% fair-value upside, at 93%, 3182 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 1.66 MYR 80
Rev-Margin DCF 3.14 MYR 6.74 MYR 74
ROIC Compounder 1.99 MYR 3.07 MYR 4.01 MYR 72
All 15 models by family
DCF Models
FCF DCF 2.16 MYR 38
5Y Revenue Exit 3.17 MYR 7.31 MYR 39
5Y EBITDA Exit 6.78 MYR 15.84 MYR 26.45 MYR 41
10Y Revenue Exit 1.86 MYR 5.56 MYR 36
10Y EBITDA Exit 3.53 MYR 10.42 MYR 19.71 MYR 37
Earnings-Based
EPV 1.99 MYR 3.07 MYR 4.01 MYR 59
Dividend Discount
Gordon GGM 0.4400 MYR 0.8800 MYR 1.33 MYR 70
DDM Multi-Stage 0.4400 MYR 0.7000 MYR 0.9200 MYR 61
Multiples
EV/EBIT 9.59 MYR 14.41 MYR 19.23 MYR 53
EV/EBITDA 13.78 MYR 19.99 MYR 26.20 MYR 54
EV/Revenue 1.19 MYR 3.78 MYR 6.37 MYR 43
Asset-Based
NCAV (Graham) 3.85 MYR 5.16 MYR 7.71 MYR 50
Growth DCF
Growth DCF 1.66 MYR 80
Rev-Margin DCF 3.14 MYR 6.74 MYR 74
Economic Profit
ROIC Compounder 1.99 MYR 3.07 MYR 4.01 MYR 72

Widest divergence: Multiples (14.41 MYR) versus Dividend Discount (0.7000 MYR). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 27.9B MYR
Revenue growth (YoY) +2.4%
Net margin 0.3%
Return on equity 1.9%
Free cash flow 1.1B MYR FY2025
P/E ratio 109.5
More key figures
Operating margin 27.9%
EPS (TTM) 0.0200 MYR
Dividend yield 2.3%
EPS growth (YoY) +2,083%
Net debt 22.8B MYR FY2025

Figures from reported company fundamentals · as of Jul 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 49/100

Of which business quality 46 · Market factors (momentum, volatility) 31

Profitability 14
Margins and returns on capital today
Quality Growth 51
Are margins and returns improving?
Cashflow 35
Earnings quality: real cash, not paper profit
Fin. Strength 45
Balance sheet, leverage, solvency risk
Investment 72
Disciplined investing over empire-building
Low Volatility 84
Calm price path (market factor)
Momentum 14
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 82
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

Genting Berhad engages in the leisure and hospitality, gaming and entertainment, life sciences and biotechnology, and investment businesses in Malaysia and internationally.

Full company description

Genting Berhad engages in the leisure and hospitality, gaming and entertainment, life sciences and biotechnology, and investment businesses in Malaysia and internationally. The Leisure & Hospitality segment is involved in gaming, hotels, food and beverages, theme parks, retail, entertainment and attractions, and tours and travel-related businesses; and develops and operates resorts, as well as provides other support services. The Plantation segment operates oil palm plantations, and palm oil milling and related activities. The Power segment generates and supplies electric power. The Property segment develops, manages, and invests in properties. The Oil & Gas segment explores, develops, and produces oil and gas. The company offers agricultural products, seeds, and fertilizers; and offshore financing, advisory, technical, administrative, and risk and insurance management consultancy, sewerage, collection and disposal of garbage, loyalty program, water, international sales and marketing, IT and consultancy, cable car, project management, and plant screening services, as well as issues private debt securities and licenses intellectual property rights. It also provides biodiesel; operates dementia care centers; processes fresh fruit bunches; develops diagnostic tests; and researches and develops genomics, and natural sciences and engineering. In addition, the company develops a platform for early diagnosis and treatment of Alzheimer's and other neurodegenerative diseases; operates a video lottery facility and fish farms; acts as a collection agent, operator, and owner of airplanes; operates and maintains roads and slopes; and develops property and golf resort. Further, it engages in art and entertainment, stem cell facility, Karaoke, condotel, and software development businesses. Additionally, the company develops and markets medical device software and AI applications for radiology. The company was founded in 1965 and is headquartered in Kuala Lumpur, Malaysia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Genting Berhad reported revenue of 27.7B MYR in FY2025 versus 13.5B MYR in FY2021, a compound +19.6%/yr. Reported net income was −11.6M MYR in FY2025.

Growth Quality 76/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
27.7B MYR
Latest YoY
+0.0%
Avg. growth/yr (3Y)
+7.4%
Avg. growth/yr (5Y)
+19.1%
Avg. growth/yr (13Y)
+4.1%
Revenue +19.6%/yr
FY21 13.5B MYR
FY22 22.4B MYR
FY23 27.1B MYR
FY24 27.7B MYR
FY25 27.7B MYR
Net income
FY21 −1.4B MYR
FY22 −300M MYR
FY23 929M MYR
FY24 883M MYR
FY25 −11.6M MYR

Watch 3182: 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). "Genting Berhad Fair Value". https://www.fairvalue-calculator.com/stock/3182

Peer Group

Resorts & Casinos · 76 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 49 · Below median
Fair Value upside +93% · Top 25%
Return on equity (TTM) 2% · Below median
Return on assets 2% · Below median
Net margin (TTM) 0% · Below median
Operating margin (TTM) 28% · Top 25%
Revenue growth 2% · Below median
Dividend yield (TTM) 2.3% · Below median
Debt / equity 1.24× · Higher than median

Valuation Multiples vs Resorts & Casinos median · lower = cheaper

P/E (TTM) 109.5× · Pricier than 75% of peers
P/B 0.07× · Cheaper than 75% of peers
P/S (TTM) 0.07× · Cheaper than 75% of peers
P/FCF 1.8× · Cheaper than median
EV/EBITDA 2.9× · Cheaper than 75% of peers
PEG 1.56× · Pricier than median

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 19
FUTURE 12 · sector 33
PAST 8 · sector 19
HEALTH 38 · sector 84
DIVIDEND 45 · sector 52

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Gambling

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

Similar stocks

10 more Resorts & Casinos stocks, each showing price versus our Fair Value estimate (as of Jul 19, 2026).

Stock Price Fair Value vs Fair Value
Las Vegas Sands Corp LVS $44.79 $52.27 +17%
Galaxy Entertainment Group 0027 HK$34.20 HK$41.44 +21%
Sands China Ltd 1928 HK$13.08 HK$2.05 -84%
MGM Resorts International, through its subsidiaries, MGM $46.13 $13.70 -70%
Wynn Resorts, Limited WYNN $97.05 $69.39 -29%
Red Rock Resorts, Inc RRR $64.75 $17.09 -74%
Boyd Gaming Corporation BYD $87.64 $151.24 +73%
Caesars Entertainment, Inc CZR $29.91 $80.92 +171%
Genting Singapore Limited G13 0.6200 SGD 0.6900 SGD +11%
Vail Resorts, Inc MTN $150.14 $125.02 -17%

Compare Genting Berhad with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 Genting Berhad (3182) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of 4.06 MYR versus a price of 2.10 MYR, about +93% (undervalued).
What is the fair value of 3182?
Our model-based fair value for Genting Berhad is 4.06 MYR (as of Jul 19, 2026), built from audited fundamentals. The current price is 2.10 MYR.
What is the quality score of 3182?
Genting Berhad has a Quality Score of 49/100. 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 Genting Berhad (3182)?
Genting Berhad reported trailing-twelve-month revenue of about 27.9B MYR (latest available figure, as of Jul 19, 2026).
What is the net profit margin of 3182?
The net profit margin of Genting Berhad is about 0.3%, meaning it keeps roughly 0.3% of revenue as net income. Based on the latest reported figures.
Does Genting Berhad pay a dividend?
Genting Berhad currently shows a dividend yield of about 2.21% relative to its recent price (as of Jul 19, 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 Genting Berhad 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.