Ornapaper Bhd (5065) fair value: what the stock is really worth
As of Nov 2, 2026: fair value (intrinsic value) of Ornapaper Bhd stock MYR 0.99, price MYR 0.61, upside +62.3%, quality 54 out of 100. Rating: strongly undervalued. Calculated from audited financials with 24 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 4, 2026.
How to read this chart
60‑month range 0.6100 MYR – 1.80 MYR · fair‑value band 0.9200 MYR – 1.04 MYR · the 0.6100 MYR price screens below the 0.9900 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 4, 2026.
Follow Ornapaper Bhd in your weekly email
Every Wednesday you see whether Ornapaper Bhd is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Ornapaper Berhad, together with its subsidiaries, engages in the manufacture and sale of corrugated boards and carton boxes for the manufacturing sector in Malaysia, rest of Asia, and the United States.
Show moreShow less
The company offers corrugated carton products, including regular slotted cartons, top and bottom, five panel folder, half slotted carton, full overlap slotted carton, L and H shape, nesting, die-cut; and corrugated sheet board, such as single face and wall, and double and triple wall.
It also produces paper-based stationery products and flexible packaging materials; and provides ready-made carton boxes and customized carton box or paper products. In addition, the company is involved in property development; and provision of logistics and transportation services.
It serves food and beverage, rubber and plastics, furniture, electronics and electrical, hardware and steel, chemical products, healthcare, textiles and garments, and agriculture, as well as other stand-alone converter industries.
The company was incorporated in 1990 and is based in Malacca, Malaysia. Ornapaper Berhad is a subsidiary of Mayban Nominees (Tempatan) Sdn. Bhd.
Stock analysis
Ornapaper Bhd (5065) currently trades at 0.6100 MYR, while our model-based Fair Value estimate is 0.9900 MYR, implying the stock looks roughly 38% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 1.84 MYR per share, and 20 of the 24 models we run sit above the 0.6100 MYR price.
Bear case: the Dividend Discount group reads lowest at 0.1800 MYR, and 4 of the 24 models stay below the price. Data coverage for this calculation is low.
Scenario range: 0.9200 MYR (bear) to 1.04 MYR (bull), the price of 0.6100 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 54/100 (solid quality), in the Consumer Cyclical sector.
Weak Growth: Revenue growth is weak: less than 2 % a year.
Ornapaper Bhd reported revenue of 299M MYR in FY2025 versus 316M MYR in FY2021, a compound −1.4%/yr. Reported net income was 3.0M MYR in FY2025, compounding −12.4%/yr from FY2021.
Key figures
Market cap 45.2M MYR (≈ $11.1M) Micro · P/E ratio 30.5 · P/S ratio 0.14 · EPS (TTM) 0.0200 MYR · Dividend yield 2.5% · Net margin 0.5% · Return on equity 0.7% · Return on assets (EBIT) 2.8% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 24 out of 100 (low confidence).
What moves the price
The share trades about 30% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −18% fair-value upside, at 62%, 5065 screens cheaper than that median.
Fair Value models
Bear0.9200 MYRFair Value 0.9900 MYRBull1.04 MYR
Price 0.6100 MYR · Upside +62.3%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (0.0043 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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = 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.40/100
Revenue growth is weak: less than 2 % a year.
Revenue growth 1 year
+0.7%
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.
−3.1%
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.
−0.9%
Start year 2020 (pandemic). Over 10 years: +2.2% a year
Revenue growth 13 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.
+2.1%
’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.
−23.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year−25.8%
Dividend (yield on the price)2.5%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−25.8% vs −10.5%, slowing
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.8% → 2%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Revenue per share shrinking 1.3%/yr over ~8Y (margins eroding too) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
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).
−6.7%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Malaysia: IMF forecast 2.0% a year to 2030, 1.8% from 2016 to 2025) that is about −8.5% a year for the price.
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.Packaging & Containers · 261 stocks
Beats the industry median on 8/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score54 · Above median
Fair Value upside+62.3% · Top 25%
Profitability
Return on equity (12 months)0.7% · Bottom 25%
Return on assets0.8% · Below median
Net margin (12 months)0.5% · Bottom 25%
Operating margin (12 months)0.3% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)17.4% · Above median
Dividend yield (12 months)2.5% · Above median
Balance sheet
Debt / equity0.18× · Above median
Valuation Multiplesvs Packaging & Containers median · lower = cheaper
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). "Ornapaper Bhd Fair Value". https://www.fairvalue-calculator.com/stock/5065
Frequently asked questions
Is Ornapaper Bhd (5065) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of 0.9900 MYR versus the last price from Nov 2, 2026 of 0.6100 MYR, about +62% upside (undervalued).
What is the fair value of 5065?
Our model-based fair value for Ornapaper Bhd is 0.9900 MYR (as of Nov 4, 2026), built from audited fundamentals. Last price (from Nov 2, 2026): 0.6100 MYR.
What is the quality score of 5065?
Ornapaper Bhd 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 price target for Ornapaper Bhd (5065)?
Our model-based price target is the fair value of 0.9900 MYR (as of Nov 4, 2026) from 24 valuation models. Cautious scenario 0.9200 MYR, optimistic scenario 1.04 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the Ornapaper Bhd stock forecast for 2026?
Our models put fair value at 0.9900 MYR, about +62% upside versus the last price from Nov 2, 2026 of 0.6100 MYR (undervalued). Cautious scenario 0.9200 MYR, optimistic scenario 1.04 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of Ornapaper Bhd (5065)?
Ornapaper Bhd reported trailing-twelve-month revenue of about 316M MYR (latest available figure, as of Nov 4, 2026).
Does Ornapaper Bhd pay a dividend?
Ornapaper Bhd currently shows a dividend yield of 2.46% relative to its recent price (as of Nov 4, 2026).
How much is the dividend of Ornapaper Bhd (5065) and when is the ex-dividend date?
Ornapaper Bhd pays a dividend of 0.015 MYR per share a year, a dividend yield of 2.5%. The last ex-dividend date was Apr 21, 2026. A dividend has been paid every year since 2015. The payout ratio is 75.0% of earnings. Free cash flow covers the dividend 8.97 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Ornapaper Bhd (5065)?
For today's price to be fair in a discounted-cash-flow model, Ornapaper Bhd would have to grow free cash flow by -6.7 % 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 -0.9 % per year. As of Nov 4, 2026.
What discount rate (WACC) does the fair value of 5065 use?
Our models discount Ornapaper Bhd at 11.1 %: a base by market capitalisation (nano), 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 Ornapaper Bhd that is -6.7 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.1 %) and the same formula as our fair value.
How much growth has Ornapaper Bhd (5065) delivered so far?
Over the past 5 years revenue at Ornapaper Bhd grew -0.9 % a year. The price currently implies free-cash-flow growth of -6.7 % per 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 Ornapaper Bhd (5065) growing?
The median revenue growth in the sector is +9.8 % a year. That is the yardstick for the growth priced into Ornapaper Bhd (-6.7 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Ornapaper Bhd (5065)?
The free-cash-flow yield on the price is 22.06 %: that much free cash flow Ornapaper Bhd 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 Ornapaper Bhd (5065)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Ornapaper Bhd it is 0.9900 MYR per share (as of Nov 4, 2026), against a price of 0.6100 MYR. It is the blended result of 24 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Ornapaper Bhd stock overvalued or undervalued in 2026?
As of Nov 4, 2026, 5065 trades below its calculated fair value: price 0.6100 MYR, fair value 0.9900 MYR, a gap of about +62% (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 5065?
No. The price is what the market pays today (0.6100 MYR); the fair value is what the company's own numbers justify (0.9900 MYR). For Ornapaper Bhd the two are 0.3800 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is Ornapaper Bhd worth?
The market values Ornapaper Bhd at about 45.2M MYR (market capitalisation, as of Nov 4, 2026). Per share that is 0.6100 MYR; our models calculate a fair value of 0.9900 MYR per share.
What do the bullish and bearish scenarios say about 5065?
Our models span a range for Ornapaper Bhd: cautious scenario 0.9200 MYR, base 0.9900 MYR, optimistic 1.04 MYR per share (as of Nov 4, 2026, price 0.6100 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 5065?
Ornapaper Bhd trades at a price-to-earnings ratio of 30.5 (as of Nov 4, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 0.9900 MYR is built from several models across several years. Other multiples: P/B 0.2, P/S 0.1, EV/EBITDA 0.8.
How solid is the balance sheet of Ornapaper Bhd (5065)?
Balance-sheet figures for Ornapaper Bhd (as of Nov 4, 2026): return on equity 0.7%, debt of 0.18 per unit of equity. They feed the Quality Score of 54/100, which measures business quality independently of the share price.
How far is 5065 from its 52-week high?
Ornapaper Bhd trades at 0.6100 MYR, about 30% below its 52-week high of 0.8700 MYR and at the low of 0.6100 MYR (as of Nov 5, 2026). Distance from the high says nothing about value: that is what the fair value of 0.9900 MYR is for.
Which stocks are comparable to Ornapaper Bhd?
From the same area (Consumer Cyclical) we also value Smurfit Westrock Plc,, Packaging Corporation, Amcor plc, International Paper Company, 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 Ornapaper Bhd stock attractive at the current price?
The data as of Nov 4, 2026: price 0.6100 MYR, calculated fair value 0.9900 MYR (+62%), Quality Score 54/100, from 24 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 5065 calculated?
We run Ornapaper Bhd through 24 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 0.9900 MYR builds on their evidence-weighted average, 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 13.3% above its aggregate fair value. Ornapaper Bhd currently trades 38% 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 Ornapaper Bhd (5065)?
The latest price we hold is from Nov 2, 2026 and stands at 0.6100 MYR. Our model-based fair value is 0.9900 MYR, about +62% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Ornapaper Bhd right now?
The price is below even our cautious bear case (0.9200 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 (54/100) at a price below fair value, the discount is the argument here, not the business quality. The models converge in a tight band (0.9200 MYR to 1.04 MYR), unusually little disagreement for a valuation.
Key figures of Ornapaper Bhd
How large is the market capitalisation of Ornapaper Bhd (5065)?
The market capitalisation of Ornapaper Bhd is 45.2M MYR (≈ $11.1M). 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 Ornapaper Bhd (5065)?
The price-to-sales ratio of Ornapaper Bhd is 0.14 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Ornapaper Bhd (5065)?
Earnings per share at Ornapaper Bhd are 0.0200 MYR (price ÷ EPS = P/E 30.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Ornapaper Bhd (5065)?
The dividend yield of Ornapaper Bhd is 2.5% (payout 75.0%). 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 Ornapaper Bhd (5065)?
The net margin of Ornapaper Bhd is 0.5% (last twelve months). 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 Ornapaper Bhd (5065)?
The return on equity (ROE) of Ornapaper Bhd is 0.7% (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 Ornapaper Bhd (5065)?
On an EBIT basis the return on assets of Ornapaper Bhd is 2.8% (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 Ornapaper Bhd (5065)?
The operating margin of Ornapaper Bhd is 0.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Ornapaper Bhd (5065)?
Revenue at Ornapaper Bhd is growing +17.4% versus a year earlier (3y avg −3.1%). 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 Ornapaper Bhd (5065)?
Earnings per share at Ornapaper Bhd are growing +6.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Ornapaper Bhd (5065) carry?
The net debt of Ornapaper Bhd is 30.4M MYR (fiscal year 2025, ≈ 3.0 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 Ornapaper Bhd in the live analysis
One click puts Ornapaper Bhd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 4, 2026