EN DE

Compugates Holdings (5037) Fair Value & Analysis

Technology · MY · Market cap 90.8M MYR

CH Compugates Holdings 5037 · KLSE
Price0.0150 MYR
Fair Value0.0143 MYR
Upside-4.7%
Quality51/100
Watch Compugates Holdings for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Loss-making · -46.0% net margin
Low debt · generates free cash flow
Trails peers (3/11)
Narrow moat 14/100
Evidence: Low Range 0.0143 MYR – 0.0143 MYR Share as image

Fair value as of: Jul 17, 2026

From 7 valuation models · updated 24 days ago

A solid business, currently priced close to our fair value.

What matters now

  • The price sits above even our optimistic bull case (0.0143 MYR). The favourable scenario is already priced in.
  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

0.0300 MYR 0.0100 MYR Fair Value 0.0143 MYR Nov 2020 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 0.0100 MYR – 0.0300 MYR · the 0.0150 MYR price screens above the 0.0143 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

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

Analysis

Compugates Holdings (5037) currently trades at 0.0150 MYR, while our model-based Fair Value estimate is 0.0143 MYR, implying the stock looks roughly 4.7% fairly valued today. The Quality Score stands at 51/100 (solid quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: low).

Over the trailing twelve months, Compugates Holdings generated revenue of 41.9M MYR at a net margin of -46.0%. Revenue grew 53.2% year over year. It earns a return on equity of -16.0%. Net debt stands at 1.7M MYR. Fundamentals as of Jul 17, 2026

The share trades about 25% below its 52-week high and 50% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -33% fair-value upside, at -5%, 5037 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 0.0100 MYR 0.0100 MYR 0.0100 MYR 80
Rev-Margin DCF 0.0100 MYR 0.0100 MYR 0.0100 MYR 74
NCAV (Graham) 0.0100 MYR 0.0100 MYR 0.0200 MYR 50
All 7 models by family
DCF Models
FCF DCF 0.0100 MYR 0.0100 MYR 0.0100 MYR 38
5Y Revenue Exit 0.0100 MYR 0.0100 MYR 0.0100 MYR 39
10Y Revenue Exit 0.0100 MYR 0.0100 MYR 0.0100 MYR 36
Multiples
EV/Revenue 0.0100 MYR 0.0100 MYR 0.0100 MYR 43
Asset-Based
NCAV (Graham) 0.0100 MYR 0.0100 MYR 0.0200 MYR 50
Growth DCF
Growth DCF 0.0100 MYR 0.0100 MYR 0.0100 MYR 80
Rev-Margin DCF 0.0100 MYR 0.0100 MYR 0.0100 MYR 74

Widest divergence: DCF Models (0.0100 MYR) versus DCF Models (0.0100 MYR). Highest evidence: Growth DCF (80).

Notify me when 5037 reaches fair value

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

Key figures & financial health

Revenue (TTM) 41.9M MYR
Revenue growth (YoY) +53.2%
Net margin -46.0%
Return on equity -16.0%
Free cash flow 3.4M MYR FY2025
Operating margin -1.2%
More key figures
Net debt 1.7M MYR FY2017

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

Quality Score breakdown

Overall quality 51/100

Of which business quality 50 · Market factors (momentum, volatility) 59

Profitability 3
Margins and returns on capital today
Quality Growth 80
Are margins and returns improving?
Cashflow 61
Earnings quality: real cash, not paper profit
Fin. Strength 46
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 59
Price trend over the last 3–12 months (market factor)
52W Momentum 70
Distance to the 52-week high (market factor)
Net Issuance 40
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

Compugates Holdings Berhad, an investment holding company, engages in the trading, marketing, and distribution of imaging, information technology, and communication-based products in Malaysia. It operates in three segments: Trading and Services; Property Development; and Agriculture.

Full company description

Compugates Holdings Berhad, an investment holding company, engages in the trading, marketing, and distribution of imaging, information technology, and communication-based products in Malaysia. It operates in three segments: Trading and Services; Property Development; and Agriculture. The company also provides gaharu tea and derivatives; and engages in gaharu tree plantation, as well as general merchant activities. In addition, it is involved in the plantation, cultivation, inoculation, harvesting, distillation, and trading of the Gaharu trees; and development, promotion, and marketing of Gaharu trees, and other derivatives and by-products. In addition, the company engages in the land owning, property investment holding, and property development businesses; and trading and cultivating agricultural products. Compugates Holdings Berhad was founded in 1997 and is based in Petaling Jaya, Malaysia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Compugates Holdings reported revenue of 38.9M MYR in FY2025 versus 9.0M MYR in FY2021, a compound +44.2%/yr. Reported net income was −21.3M MYR in FY2025.

Growth Quality 67/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
38.9M MYR
Latest YoY
+77.8%
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.
+91.8%
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.
+54.8%
Avg. growth/yr (13Y) 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.
−18.1%
Revenue +44.2%/yr
FY21 9.0M MYR
FY22 5.5M MYR
FY23 15.4M MYR
FY24 21.9M MYR
FY25 38.9M MYR
Net income
FY21 −7.0M MYR
FY22 −7.6M MYR
FY23 −7.6M MYR
FY24 −10.2M MYR
FY25 −21.3M MYR

Watch 5037: 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). "Compugates Holdings Fair Value". https://www.fairvalue-calculator.com/stock/5037

Peer Group

Electronics & Computer Distribution · 151 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 51 · Below median
Fair Value upside −33% · Below median
Return on assets -8% · Bottom 25%
Net margin (TTM) -46% · Bottom 25%
Operating margin (TTM) -1% · Bottom 25%
Revenue growth 53% · Top 25%

Valuation Multiples vs Electronics & Computer Distribution median · lower = cheaper

P/B 0.24× · Cheaper than 75% of peers
P/S (TTM) 0.53× · Pricier than median
P/FCF 6.5× · 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 0 · sector 14
FUTURE 100 · sector 57
PAST 0 · sector 36
HEALTH 100 · sector 98
DIVIDEND 0 · sector 39

VALUE 0: the price sits above our fair-value range.

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 Electronics & Computer Distribution stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
TD SYNNEX Corporation SNX $251.52 $207.02 -18%
Unisplendour Corporation 000938 ¥38.59 ¥11.79 -69%
Rexel S.A RXL €38.59 €33.31 -14%
Arrow Electronics, Inc ARW $204.10 $115.40 -43%
Avnet, Inc AVT $87.13 $58.57 -33%
WPG Holdings 3702 106.50 TWD 102.31 TWD -4%
Shenzhen Huaqiang Industry Co 000062 ¥22.37 ¥7.52 -66%
Synnex Technology International Corporation 2347 85.30 TWD 86.30 TWD +1%
Nanjing Sunlord Electronics Corporation 300975 ¥37.37 ¥8.60 -77%
Beijing Tricolor Technology Co 603516 ¥106.52 ¥23.39 -78%

Compare Compugates Holdings with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Technology 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 Compugates Holdings (5037) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of 0.0143 MYR versus a price of 0.0150 MYR, about −5% (fairly valued).
What is the fair value of 5037?
Our model-based fair value for Compugates Holdings is 0.0143 MYR (as of Jul 17, 2026), built from audited fundamentals. The current price is 0.0150 MYR.
What is the quality score of 5037?
Compugates Holdings has a Quality Score of 51/100. 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 Compugates Holdings (5037)?
Compugates Holdings reported trailing-twelve-month revenue of about 41.9M MYR (latest available figure, as of Jul 17, 2026).
What is the net profit margin of 5037?
The net profit margin of Compugates Holdings is about -46.0%, meaning it is currently running at a net loss. Based on the latest reported figures.

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 Compugates Holdings 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.