Sarawak Oil Palms Bhd (5126) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Sarawak Oil Palms Bhd stock MYR 4.81, price MYR 5.26, that is 8.6% below the price, quality 60 out of 100. Rating: fairly valued. Calculated from audited financials with 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 5, 2026.
How to read this chart
60‑month range 1.82 MYR – 6.24 MYR · fair‑value band 2.95 MYR – 7.39 MYR · the 5.26 MYR price screens above the 4.81 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 5, 2026.
Follow Sarawak Oil Palms Bhd in your weekly email
Every Wednesday you see whether Sarawak Oil Palms 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.
Sarawak Oil Palms Berhad, an investment holding company, engages in the cultivation, processing, refining, and trading of palm products; and operation of palm oil mills in Malaysia, the Asia Pacific, and internationally. The company operates through Oil Palm and Property Development segments.
Show moreShow less
It is involved in the provision of insurance and transportation services; repair and maintenance services; corporate support and services; money lending services; development of residential and commercial properties; processing of oil palm by-products into fertilizers; agricultural science related services; supply of goods; and packaging and distribution of cooking oil.
The company also engages in marketing, selling, and distribution of health and food products; manufacture of biodiesel and phytonutrient products; issuance of bonds; management and maintenance of roads and barges, as well as physiotherapy and training centre; and health and medical related activities, as well as owns and manages crude palm oil bulking installation and dry bulk facilities.
In addition, it is involved in the refining of crude palm oil and crushing palm kernels into refined, bleached, and deodorised (RBD) palm oil; RBD olein; RBD stearin; palm fatty acid distillates; palm kernel expellers; and crude palm kernel oil.
Sarawak Oil Palms Berhad was incorporated in 1968 and is headquartered in Miri, Malaysia.
Stock analysis
Sarawak Oil Palms Bhd (5126) currently trades at 5.26 MYR, while our model-based Fair Value estimate is 4.81 MYR, so the stock looks roughly fairly valued today (gap 9.4%).
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 10.62 MYR per share, and 15 of the 26 models we run sit above the 5.26 MYR price.
Bear case: the Asset-Based group reads lowest at 1.52 MYR, and 11 of the 26 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 2.95 MYR (bear) to 7.39 MYR (bull), the price of 5.26 MYR sits inside 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 60/100 (solid quality), in the Consumer Defensive sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Sarawak Oil Palms Bhd reported revenue of 5.7B MYR in FY2025 versus 4.4B MYR in FY2021, a compound +6.3%/yr. Reported net income was 446M MYR in FY2025, compounding −3.3%/yr from FY2021.
Key figures
Market cap 4.8B MYR (≈ $1.2B) Small · P/E ratio 10.3 · P/S ratio 0.82 · EPS (TTM) 0.5100 MYR · Dividend yield 3.6% · Net margin 7.9% · Return on equity 11.1% · Return on assets (EBIT) 11.8% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 51 out of 100 (low confidence).
What moves the price
The share trades about 16% below its 52-week high and 50% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at 6% fair-value upside, at −9%, 5126 screens richer than that median.
Fair Value models
Bear2.95 MYRFair Value 4.81 MYRBull7.39 MYR
Price 5.26 MYR · Downside -8.6%
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 (0.2735 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.
Best data coverage
FCF DCF3.14 MYR4.37 MYR5.96 MYR81
Growth DCF3.13 MYR4.17 MYR5.42 MYR80
Owner Earnings2.13 MYR2.92 MYR3.94 MYR77
All 26 models by family
DCF Models
FCF DCF3.14 MYR4.37 MYR5.96 MYR81
Owner Earnings2.13 MYR2.92 MYR3.94 MYR77
5Y Revenue Exit4.86 MYR8.07 MYR12.26 MYR71
5Y EBITDA Exit5.75 MYR9.77 MYR14.56 MYR74
5Y P/E Exit5.42 MYR9.14 MYR13.14 MYR70
10Y Revenue Exit3.91 MYR6.37 MYR9.81 MYR66
10Y EBITDA Exit4.53 MYR7.38 MYR11.35 MYR67
10Y P/E Exit4.35 MYR7.01 MYR10.40 MYR63
Earnings-Based
Graham-Dodd3.33 MYR11.63 MYR15.64 MYR64
Lynch FV2.71 MYR3.87 MYR5.03 MYR61
PEG = 1.02.71 MYR3.87 MYR5.03 MYR57
EPV3.65 MYR4.05 MYR4.38 MYR74
Dividend Discount
Gordon GGM1.09 MYR1.83 MYR2.37 MYR68
DDM Multi-Stage1.09 MYR1.73 MYR1.96 MYR67
Multiples
P/E Multiple7.72 MYR10.29 MYR12.86 MYR63
P/S Multiple6.25 MYR8.33 MYR10.41 MYR58
P/B Multiple17.92 MYR23.89 MYR29.86 MYR55
EV/EBIT8.44 MYR11.32 MYR14.20 MYR66
EV/EBITDA8.16 MYR10.95 MYR13.74 MYR67
EV/Revenue5.97 MYR8.61 MYR11.25 MYR53
Asset-Based
NCAV (Graham)1.00 MYR1.52 MYR1.90 MYR54
Growth DCF
Growth DCF3.13 MYR4.17 MYR5.42 MYR80
Rev-Margin DCF4.86 MYR8.02 MYR11.74 MYR72
Economic Profit
Residual Income3.68 MYR3.95 MYR4.51 MYR76
ROIC Compounder3.65 MYR4.05 MYR4.38 MYR72
Growth Earnings
Growth-Adj P/E6.65 MYR9.50 MYR12.35 MYR67
The fair value above starts from this blend and is adjusted for a cyclical peak year.
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.85/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+6.7%
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.
+2.2%
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.
+15.3%
Start year 2020 (pandemic). Over 10 years: +4.4% 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.
+11.9%
’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.
+19.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+15.9%
Dividend (yield on the price)3.6%
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.15.9% vs 11.8%, picking up
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.12% → 11%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes less growth than the company has delivered so far and more than analysts expect.
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%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+1.9%
Yearly sales growth analysts expect, extended to five years.
After inflation (Malaysia: IMF forecast 2.0% a year to 2030, 1.8% from 2016 to 2025) that is about +4.6% a year for the price and −0.1% for the forecasts.
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.Farm Products · 291 stocks
Beats the industry median on 12/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score60 · Above median
Fair Value upside−8.6% · Below median
Profitability
Return on equity (12 months)11.1% · Top 25%
Return on assets7.8% · Top 25%
Net margin (12 months)7.9% · Above median
Operating margin (12 months)14.0% · Above median
Growth and dividend
Revenue growth (quarter YoY)11.6% · Above median
Dividend yield (12 months)3.6% · Above median
Balance sheet
Debt / equity0.04× · Below median
Valuation Multiplesvs Farm Products median · lower = cheaper
P/E (12 months)10.3× · Cheaper than median
P/B1.15× · Cheaper than median
P/S (12 months)0.82× · Cheaper than median
Price / free cash flow (fiscal year)16.5× · Pricier than median
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). "Sarawak Oil Palms Bhd Fair Value". https://www.fairvalue-calculator.com/stock/5126
Frequently asked questions
Is Sarawak Oil Palms Bhd (5126) overvalued or undervalued?
As of Nov 5, 2026, our model estimates a fair value of 4.81 MYR versus a price of 5.26 MYR, about 9% lower (fairly valued).
What is the fair value of 5126?
Our model-based fair value for Sarawak Oil Palms Bhd is 4.81 MYR (as of Nov 5, 2026), built from audited fundamentals. The current price: 5.26 MYR.
What is the quality score of 5126?
Sarawak Oil Palms Bhd has a Quality Score of 60/100. 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 Sarawak Oil Palms Bhd (5126)?
Our model-based price target is the fair value of 4.81 MYR (as of Nov 5, 2026) from 26 valuation models. Cautious scenario 2.95 MYR, optimistic scenario 7.39 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the Sarawak Oil Palms Bhd stock forecast for 2026?
Our models put fair value at 4.81 MYR, about 9% lower versus a price of 5.26 MYR (fairly valued). Cautious scenario 2.95 MYR, optimistic scenario 7.39 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of Sarawak Oil Palms Bhd (5126)?
Sarawak Oil Palms Bhd reported trailing-twelve-month revenue of about 5.8B MYR (latest available figure, as of Nov 5, 2026).
Does Sarawak Oil Palms Bhd pay a dividend?
Sarawak Oil Palms Bhd currently shows a dividend yield of 3.61% relative to its recent price (as of Nov 5, 2026).
How much is the dividend of Sarawak Oil Palms Bhd (5126) and when is the ex-dividend date?
Sarawak Oil Palms Bhd pays a dividend of 0.19 MYR per share a year, a dividend yield of 3.6%. The last ex-dividend date was Sep 29, 2026. A dividend has been paid every year since at least 1995. The payout ratio is 37.3% of earnings. Free cash flow covers the dividend 1.66 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Sarawak Oil Palms Bhd (5126)?
For today's price to be fair in a discounted-cash-flow model, Sarawak Oil Palms Bhd would have to grow free cash flow by +6.7 % per year for five years (discount rate 12.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +15.3 % per year. As of Nov 5, 2026.
What discount rate (WACC) does the fair value of 5126 use?
Our models discount Sarawak Oil Palms Bhd at 12.6 %: a base by market capitalisation (small), 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 Sarawak Oil Palms Bhd that is +6.7 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.6 %) and the same formula as our fair value.
How much growth has Sarawak Oil Palms Bhd (5126) delivered so far?
Over the past 5 years revenue at Sarawak Oil Palms Bhd grew +15.3 % 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 Sarawak Oil Palms Bhd (5126) growing?
The median revenue growth in the sector is +3.6 % a year. That is the yardstick for the growth priced into Sarawak Oil Palms 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 Sarawak Oil Palms Bhd (5126)?
The free-cash-flow yield on the price is 6.06 %: that much free cash flow Sarawak Oil Palms Bhd produces per unit of market value. When it exceeds the discount rate of our models (12.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Sarawak Oil Palms Bhd (5126)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Sarawak Oil Palms Bhd it is 4.81 MYR per share (as of Nov 5, 2026), against a price of 5.26 MYR. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Sarawak Oil Palms Bhd stock overvalued or undervalued in 2026?
As of Nov 5, 2026, 5126 trades above its calculated fair value: price 5.26 MYR, fair value 4.81 MYR, a gap of about −9% (fairly valued). 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 5126?
No. The price is what the market pays today (5.26 MYR); the fair value is what the company's own numbers justify (4.81 MYR). For Sarawak Oil Palms Bhd the two are 0.4530 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is Sarawak Oil Palms Bhd worth?
The market values Sarawak Oil Palms Bhd at about 4.8B MYR (market capitalisation, as of Nov 5, 2026). Per share that is 5.26 MYR; our models calculate a fair value of 4.81 MYR per share.
What do the bullish and bearish scenarios say about 5126?
Our models span a range for Sarawak Oil Palms Bhd: cautious scenario 2.95 MYR, base 4.81 MYR, optimistic 7.39 MYR per share (as of Nov 5, 2026, price 5.26 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 5126?
Sarawak Oil Palms Bhd trades at a price-to-earnings ratio of 10.3 (as of Nov 5, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 4.81 MYR is built from several models across several years. Other multiples: P/B 1.2, P/S 0.8, EV/EBITDA 5.7.
How solid is the balance sheet of Sarawak Oil Palms Bhd (5126)?
Balance-sheet figures for Sarawak Oil Palms Bhd (as of Nov 5, 2026): return on equity 11.1%, debt of 0.04 per unit of equity. They feed the Quality Score of 60/100, which measures business quality independently of the share price.
How far is 5126 from its 52-week high?
Sarawak Oil Palms Bhd trades at 5.26 MYR, about 16% below its 52-week high of 6.24 MYR and 50% above the low of 3.51 MYR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 4.81 MYR is for.
Which stocks are comparable to Sarawak Oil Palms Bhd?
From the same area (Consumer Defensive) we also value Muyuan Foods Group, Archer-Daniels-Midland Company, Tyson Foods, Inc, Bunge Global SA, 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 Sarawak Oil Palms Bhd stock attractive at the current price?
The data as of Nov 5, 2026: price 5.26 MYR, calculated fair value 4.81 MYR (−9%), Quality Score 60/100, from 26 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 5126 calculated?
We run Sarawak Oil Palms Bhd through 26 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 4.81 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 13.0% above its aggregate fair value. Sarawak Oil Palms Bhd itself currently trades above fair value. 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 Sarawak Oil Palms Bhd (5126)?
The closing price on Nov 6, 2026 was 5.26 MYR. Our model-based fair value is 4.81 MYR, about 9% lower (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Sarawak Oil Palms Bhd right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (2.95 MYR to 7.39 MYR) leaves room in how you read the outcome.
Key figures of Sarawak Oil Palms Bhd
How large is the market capitalisation of Sarawak Oil Palms Bhd (5126)?
The market capitalisation of Sarawak Oil Palms Bhd is 4.8B MYR (≈ $1.2B). 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 Sarawak Oil Palms Bhd (5126)?
The price-to-sales ratio of Sarawak Oil Palms Bhd is 0.82 (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 Sarawak Oil Palms Bhd (5126)?
Earnings per share at Sarawak Oil Palms Bhd are 0.5100 MYR (price ÷ EPS = P/E 10.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Sarawak Oil Palms Bhd (5126)?
The dividend yield of Sarawak Oil Palms Bhd is 3.6% (payout 37.3%). 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 Sarawak Oil Palms Bhd (5126)?
The net margin of Sarawak Oil Palms Bhd is 7.9% (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 Sarawak Oil Palms Bhd (5126)?
The return on equity (ROE) of Sarawak Oil Palms Bhd is 11.1% (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 Sarawak Oil Palms Bhd (5126)?
On an EBIT basis the return on assets of Sarawak Oil Palms Bhd is 11.8% (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 Sarawak Oil Palms Bhd (5126)?
The operating margin of Sarawak Oil Palms Bhd is 14.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Sarawak Oil Palms Bhd (5126)?
Revenue at Sarawak Oil Palms Bhd is growing +11.6% versus a year earlier (3y avg +2.2%). 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 Sarawak Oil Palms Bhd (5126)?
Earnings per share at Sarawak Oil Palms Bhd are growing +66.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Sarawak Oil Palms Bhd (5126) carry?
The net debt of Sarawak Oil Palms Bhd is 186M MYR (fiscal year 2025, ≈ 0.6 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 Sarawak Oil Palms Bhd in the live analysis
One click puts Sarawak Oil Palms Bhd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 5, 2026