EN DE

Media Prima Berhad (4502) Fair Value & Analysis

Communication Services · MY · Market cap 316M MYR

MP Media Prima Berhad 4502 · KLSE
Price0.2850 MYR
Fair Value0.4200 MYR
Upside+47.4%
Quality54/100
Watch Media Prima Berhad for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 3.3% net margin
Low debt · generates free cash flow
5.26% dividend yield
Ranks above peers (12/14)
Narrow moat 29/100
Evidence: High Range 0.3100 MYR – 0.5200 MYR Share as image

Fair value as of: Jul 17, 2026

From 23 valuation models · updated 24 days ago

Share price +1.8% over the past month.

A solid business, screening 47% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (0.3100 MYR). The market is more pessimistic than our downside scenario.
  • Solid quality (54/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

0.6122 MYR 0.2750 MYR Fair Value 0.4200 MYR Feb 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 0.2750 MYR – 0.6122 MYR · fair‑value band 0.3100 MYR – 0.5200 MYR · the 0.2850 MYR price screens below the 0.4200 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

Media Prima Berhad (4502) currently trades at 0.2850 MYR, while our model-based Fair Value estimate is 0.4200 MYR, implying the stock looks roughly 47.4% undervalued today. The Quality Score stands at 54/100 (solid quality), in the Communication Services 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: high), always confirm before acting.

Over the trailing twelve months, Media Prima Berhad generated revenue of 831M MYR at a net margin of 3.3%. Revenue declined 9.2% year over year. It earns a return on equity of 3.8%. Net debt stands at 91.6M MYR. Fundamentals as of Jul 17, 2026

Our scenario range runs from 0.3100 MYR (bear case) to 0.5200 MYR (bull case); at 0.2850 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 25% below its 52-week high and 6% above its 52-week low, currently below its 200-day average. For context, the median of 10 Communication Services peers we cover trades at -52% fair-value upside, at 47%, 4502 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 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
Highest evidence
Growth DCF 0.5900 MYR 0.7100 MYR 0.9000 MYR 80
Residual Income 0.4500 MYR 0.4400 MYR 0.3400 MYR 76
Rev-Margin DCF 0.4900 MYR 0.6300 MYR 0.8100 MYR 74
All 23 models by family
DCF Models
FCF DCF 0.5700 MYR 0.7000 MYR 0.9200 MYR 38
5Y Revenue Exit 0.4900 MYR 0.6200 MYR 0.8100 MYR 39
5Y EBITDA Exit 0.7600 MYR 1.08 MYR 1.51 MYR 41
5Y P/E Exit 0.4800 MYR 0.6000 MYR 0.7500 MYR 38
10Y Revenue Exit 0.5200 MYR 0.6100 MYR 0.7100 MYR 36
10Y EBITDA Exit 0.6700 MYR 0.8700 MYR 1.08 MYR 37
10Y P/E Exit 0.5200 MYR 0.6000 MYR 0.6800 MYR 35
Earnings-Based
Graham-Dodd 0.1300 MYR 0.1600 MYR 0.1800 MYR 54
EPV 0.2800 MYR 0.3000 MYR 0.3100 MYR 59
Dividend Discount
Gordon GGM 0.1200 MYR 0.1300 MYR 0.1400 MYR 70
DDM Multi-Stage 0.1200 MYR 0.1400 MYR 0.1700 MYR 61
Multiples
P/E Multiple 0.3100 MYR 0.4200 MYR 0.5200 MYR 63
P/S Multiple 0.2400 MYR 0.3200 MYR 0.4000 MYR 58
P/B Multiple 0.2400 MYR 0.3200 MYR 0.4000 MYR 55
EV/EBIT 0.5500 MYR 0.6900 MYR 0.8300 MYR 53
EV/EBITDA 1.03 MYR 1.33 MYR 1.62 MYR 54
EV/Revenue 0.4500 MYR 0.5900 MYR 0.7200 MYR 43
Asset-Based
NCAV (Graham) 0.3300 MYR 0.4400 MYR 0.6600 MYR 50
Growth DCF
Growth DCF 0.5900 MYR 0.7100 MYR 0.9000 MYR 80
Rev-Margin DCF 0.4900 MYR 0.6300 MYR 0.8100 MYR 74
Economic Profit
Residual Income 0.4500 MYR 0.4400 MYR 0.3400 MYR 76
ROIC Compounder 0.2800 MYR 0.3000 MYR 0.3100 MYR 72
Growth Earnings
Growth-Adj P/E 0.2200 MYR 0.3100 MYR 0.4100 MYR 68

Widest divergence: Growth DCF (0.6300 MYR) versus Dividend Discount (0.1300 MYR). Highest evidence: Growth DCF (80).

Notify me when 4502 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 831M MYR
Revenue growth (YoY) -9.2%
Net margin 3.3%
Return on equity 3.8%
Free cash flow 59.0M MYR FY2024
P/E ratio 14.3
More key figures
Operating margin 2.1%
EPS (TTM) 0.0200 MYR
Dividend yield 5.3%
EPS growth (YoY) +73.0%
Net debt 91.6M MYR FY2020

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

Quality Score breakdown

Overall quality 54/100

Of which business quality 55 · Market factors (momentum, volatility) 35

Profitability 41
Margins and returns on capital today
Quality Growth 48
Are margins and returns improving?
Cashflow 56
Earnings quality: real cash, not paper profit
Fin. Strength 51
Balance sheet, leverage, solvency risk
Investment 61
Disciplined investing over empire-building
Low Volatility 69
Calm price path (market factor)
Momentum 24
Price trend over the last 3–12 months (market factor)
52W Momentum 14
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

Media Prima Berhad operates as a media company in Malaysia and internationally. The company operates through Omnia, Broadcasting, Outdoor Media, Print Media, Digital Media, and Home Shopping segments. It provides media services in television, print, radio, out-of-home advertising, content creation and digital media.

Full company description

Media Prima Berhad operates as a media company in Malaysia and internationally. The company operates through Omnia, Broadcasting, Outdoor Media, Print Media, Digital Media, and Home Shopping segments. It provides media services in television, print, radio, out-of-home advertising, content creation and digital media. The company owns and operates television network channels, which include TV3, 8TV, ntv7, and TV9; Wow Shop, a home shopping network; and tonton, a video streaming platform, as well as publishes, prints, sells, and distributes newspapers comprising New Straits Times, Berita Harian, and Harian Metro. It also operates radio stations that include Hot FM, Kool 101, Molek FM, Fly FM and Eight FM; Audio+ app, which hosts radio station, podcasts, and other engaging content; and provides out-of-home advertising services in cities, expressways, transit network, and retail hubs. In addition, the company provides integrated advertising solutions; and markets and sells advertisements across media platforms, including broadcasting, print, digital, and outdoor. Further, it is involved in advertising-supported free-to-air television broadcasting; commercial radio broadcasting; video-on-demand streaming platform activities; and sale and licensing of programming content. The company also provides outdoor advertising space and related outdoor advertisement production services; digital content creation; and online advertising services. Media Prima Berhad was incorporated in 2000 and is headquartered in Kuala Lumpur, Malaysia.

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

Revenue & earnings trend

FY2020 – FY2024 · reported fiscal years

Media Prima Berhad reported revenue of 857M MYR in FY2024 versus 1.0B MYR in FY2020, a compound −4.8%/yr. Reported net income was 21.0M MYR in FY2024.

Growth Quality 39/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2024)
857M MYR
Latest YoY
+1.5%
Avg. growth/yr (3Y) 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.
−8.5%
Avg. growth/yr (5Y) 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.
−5.0%
Avg. growth/yr (12Y) 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.
−5.5%
Revenue −4.8%/yr
FY20 1.0B MYR
FY21 1.1B MYR
FY22 1.4B MYR
FY23 844M MYR
FY24 857M MYR
Net income
FY20 −18.4M MYR
FY21 55.2M MYR
FY22 64.6M MYR
FY23 60.4M MYR
FY24 21.0M MYR

Watch 4502: 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). "Media Prima Berhad Fair Value". https://www.fairvalue-calculator.com/stock/4502

Peer Group

Entertainment · 265 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 54 · Above median
Fair Value upside +47% · Top 25%
Return on equity (TTM) 4% · Above median
Return on assets 2% · Above median
Net margin (TTM) 3% · Above median
Operating margin (TTM) 2% · Above median
Revenue growth -9% · Below median
Dividend yield (TTM) 5.3% · Top 25%
Debt / equity 0.27× · Higher than median

Valuation Multiples vs Entertainment median · lower = cheaper

P/E (TTM) 14.3× · Cheaper than median
P/B 0.11× · Cheaper than 75% of peers
P/S (TTM) 0.09× · Cheaper than 75% of peers
P/FCF 1.3× · Cheaper than median
PEG 0.29× · Cheaper 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 97 · sector 6
FUTURE 0 · sector 10
PAST 15 · sector 0
HEALTH 86 · sector 97
DIVIDEND 100 · sector 44

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 Entertainment stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
Netflix, Inc ZNFL C$6.77 C$2.96 -56%
The Walt Disney Company DIS $96.30 $89.55 -7%
Warner Bros. Discovery, Inc WBD $26.87 $9.13 -66%
Live Nation Entertainment, Inc LYV $178.44 $46.89 -74%
Universal Music Group UMG €18.91 €14.78 -22%
TKO Group TKO $184.40 $22.16 -88%
Empresas Cablevisión, S.A. CABLECPO 55.00 MXN 60.49 MXN +10%
Beijing Enlight Media Co 300251 ¥11.77 ¥10.97 -7%
PT MNC Digital Entertainment Tbk, MSIN 456.00 IDR 221.09 IDR -52%
Prime Focus Limited PFOCUS ₹298.25 ₹63.45 -79%

Compare Media Prima Berhad with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services 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 Media Prima Berhad (4502) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of 0.4200 MYR versus a price of 0.2850 MYR, about +47% (undervalued).
What is the fair value of 4502?
Our model-based fair value for Media Prima Berhad is 0.4200 MYR (as of Jul 17, 2026), built from audited fundamentals. The current price is 0.2850 MYR.
What is the quality score of 4502?
Media Prima Berhad has a Quality Score of 54/100. 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 Media Prima Berhad (4502)?
Media Prima Berhad reported trailing-twelve-month revenue of about 831M MYR (latest available figure, as of Jul 17, 2026).
What is the net profit margin of 4502?
The net profit margin of Media Prima Berhad is about 3.3%, meaning it keeps roughly 3.3% of revenue as net income. Based on the latest reported figures.
Does Media Prima Berhad pay a dividend?
Media Prima Berhad currently shows a dividend yield of about 4.69% 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 Media Prima 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.