Deleum Bhd (5132) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Deleum Bhd stock MYR 1.63, price MYR 0.90, upside +82.4%, quality 70 out of 100. Rating: strongly undervalued. 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 9, 2026.
How to read this chart
60‑month range 0.3443 MYR – 1.54 MYR · fair‑value band 1.14 MYR – 2.12 MYR · the 0.8950 MYR price screens below the 1.63 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Deleum Bhd in your weekly email
Every Wednesday you see whether Deleum 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.
Deleum Berhad, together with its subsidiaries, engages in the oil and gas businesses in Malaysia, Indonesia, and internationally. The company operates in two segments, Power and Machinery, and Oilfield Integrated Services.
Show moreShow less
It sells gas turbines and related parts, as well as overhaul of turbines; offers maintenance and technical services, including installation turnkey for new installations, package renewal, and retrofit; supplies and commissions combined heat and power plants; and supplies, installs, repairs, and maintains valves, flow regulators, and other production related equipment.
The company also provides oilfield integrated services, such as slickline equipment and services; integrated wellhead maintenance; well intervention and cased hole logging; specialty chemicals and well stimulation; solid control; drilling and completions; gas lift valve, insert strings equipment, accessories, and services; subsurface engineering; integrated corrosion and inspection services, as well as blasting technology and maintenance, construction, and modification services; surface preparation and coating; passive fire protection; heat Induction paint and coatings removal; and other services.
In addition, it is involved in the development and provision of solid deposit removal solutions for enhancement of crude oil production; servicing, repair, and maintenance of motors, generators, transformers, pumps, and valves; and services for tanks, vessels, structures, and piping.
The company was founded in 1982 and is headquartered in Kuala Lumpur, Malaysia.
Stock analysis
Deleum Bhd (5132) currently trades at 0.8950 MYR, while our model-based Fair Value estimate is 1.63 MYR, implying the stock looks roughly 45% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 2.63 MYR per share, and 23 of the 26 models we run sit above the 0.8950 MYR price.
Bear case: the Dividend Discount group reads lowest at 0.7400 MYR, and 3 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 1.14 MYR (bear) to 2.12 MYR (bull), the price of 0.8950 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 70/100 (solid quality), in the Energy sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Deleum Bhd reported revenue of 997M MYR in FY2025 versus 558M MYR in FY2021, a compound +15.6%/yr. Reported net income was 71.1M MYR in FY2025, compounding +42.9%/yr from FY2021.
Key figures
Market cap 359M MYR (≈ $88.6M) Micro · P/E ratio 6.0 · P/S ratio 0.38 · EPS (TTM) 0.1500 MYR · Dividend yield 9.8% · Net margin 6.1% · Return on equity 14.5% · Return on assets (EBIT) 11.9% (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 34% below its 52-week high and 1% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Energy peers we cover trades at −32% fair-value upside, at 82%, 5132 screens cheaper than that median.
Fair Value models
Bear1.14 MYRFair Value 1.63 MYRBull2.12 MYR
Price 0.8950 MYR · Upside +82.4%
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 (0.0532 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 DCF1.89 MYR2.64 MYR3.64 MYR80
Growth DCF1.88 MYR2.54 MYR3.39 MYR78
Owner Earnings1.52 MYR2.08 MYR2.83 MYR76
All 26 models by family
DCF Models
FCF DCF1.89 MYR2.64 MYR3.64 MYR80
Owner Earnings1.52 MYR2.08 MYR2.83 MYR76
5Y Revenue Exit1.83 MYR2.72 MYR3.87 MYR71
5Y EBITDA Exit1.67 MYR2.40 MYR3.26 MYR75
5Y P/E Exit1.98 MYR3.01 MYR4.13 MYR70
10Y Revenue Exit1.80 MYR2.55 MYR3.61 MYR66
10Y EBITDA Exit1.75 MYR2.36 MYR3.20 MYR68
10Y P/E Exit1.92 MYR2.73 MYR3.79 MYR63
Earnings-Based
Graham-Dodd1.20 MYR4.75 MYR6.46 MYR64
Lynch FV1.17 MYR1.68 MYR2.18 MYR61
PEG = 1.01.17 MYR1.68 MYR2.18 MYR57
EPV1.80 MYR1.97 MYR2.11 MYR73
Dividend Discount
Gordon GGM0.4500 MYR0.7600 MYR0.9800 MYR68
DDM Multi-Stage0.4500 MYR0.7200 MYR0.8200 MYR67
Multiples
P/E Multiple1.86 MYR2.48 MYR3.10 MYR63
P/S Multiple1.57 MYR2.10 MYR2.62 MYR57
P/B Multiple0.9600 MYR1.29 MYR1.61 MYR55
EV/EBIT2.10 MYR2.67 MYR3.24 MYR65
EV/EBITDA1.65 MYR2.06 MYR2.48 MYR67
EV/Revenue1.86 MYR2.48 MYR3.11 MYR53
Asset-Based
NCAV (Graham)0.5600 MYR0.8400 MYR1.05 MYR54
Growth DCF
Growth DCF1.88 MYR2.54 MYR3.39 MYR78
Rev-Margin DCF1.83 MYR2.71 MYR3.80 MYR72
Economic Profit
Residual Income1.10 MYR1.25 MYR1.64 MYR76
ROIC Compounder1.90 MYR2.23 MYR2.59 MYR71
Growth Earnings
Growth-Adj P/E1.67 MYR2.39 MYR3.10 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.89/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+9.9%
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.
+12.6%
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.
+11.2%
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.
+5.9%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in MYR (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. 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.
+71.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+62.1%
Dividend (yield on the price)9.8%
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.33.0% vs 7.1%, 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.5% → 13%
2025 sits 55% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less 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).
−35.8%
The company could shrink this much every year for the next five years and today's price would still be justified.
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.
+8.3%
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 −37.1% a year for the price and +6.2% 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.Oil & Gas Equipment & Services · 166 stocks
Beats the industry median on 12/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score70 · Top 25%
Fair Value upside+82.4% · Top 25%
Profitability
Return on equity (12 months)14.5% · Top 25%
Return on assets8.6% · Top 25%
Net margin (12 months)6.1% · Above median
Operating margin (12 months)8.2% · Below median
Growth and dividend
Revenue growth (quarter YoY)−19.2% · Bottom 25%
Dividend yield (12 months)9.8% · Top 25%
Balance sheet
Debt / equity0.04× · Below median
Valuation Multiplesvs Oil & Gas Equipment & Services 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). "Deleum Bhd Fair Value". https://www.fairvalue-calculator.com/stock/5132
Frequently asked questions
Is Deleum Bhd (5132) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 1.63 MYR versus a price of 0.8950 MYR, about +82% upside (undervalued).
What is the fair value of 5132?
Our model-based fair value for Deleum Bhd is 1.63 MYR (as of Nov 9, 2026), built from audited fundamentals. The current price: 0.8950 MYR.
What is the quality score of 5132?
Deleum Bhd has a Quality Score of 70/100. 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 Deleum Bhd (5132)?
Our model-based price target is the fair value of 1.63 MYR (as of Nov 9, 2026) from 26 valuation models. Cautious scenario 1.14 MYR, optimistic scenario 2.12 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the Deleum Bhd stock forecast for 2026?
Our models put fair value at 1.63 MYR, about +82% upside versus a price of 0.8950 MYR (undervalued). Cautious scenario 1.14 MYR, optimistic scenario 2.12 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of Deleum Bhd (5132)?
Deleum Bhd reported trailing-twelve-month revenue of about 957M MYR (latest available figure, as of Nov 9, 2026).
Does Deleum Bhd pay a dividend?
Deleum Bhd currently shows a dividend yield of 9.83% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Deleum Bhd (5132) and when is the ex-dividend date?
Deleum Bhd pays a dividend of 0.088 MYR per share a year, a dividend yield of 9.8%. The last ex-dividend date was Sep 14, 2026. A dividend has been paid every year since at least 2007. The payout ratio is 58.7% of earnings. Free cash flow covers the dividend 2.73 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 Deleum Bhd (5132)?
For today's price to be fair in a discounted-cash-flow model, Deleum Bhd would have to grow free cash flow by -35.8 % 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 +11.2 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 5132 use?
Our models discount Deleum Bhd at 12.6 %: a base by market capitalisation (micro), damped by beta 0.28, 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 Deleum Bhd that is -35.8 % 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 Deleum Bhd (5132) delivered so far?
Over the past 5 years revenue at Deleum Bhd grew +11.2 % a year. The price currently implies free-cash-flow growth of -35.8 % 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 Deleum Bhd (5132) growing?
The median revenue growth in the sector is +14.3 % a year. That is the yardstick for the growth priced into Deleum Bhd (-35.8 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Deleum Bhd (5132)?
The free-cash-flow yield on the price is 26.81 %: that much free cash flow Deleum 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 Deleum Bhd (5132)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Deleum Bhd it is 1.63 MYR per share (as of Nov 9, 2026), against a price of 0.8950 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 Deleum Bhd stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 5132 trades below its calculated fair value: price 0.8950 MYR, fair value 1.63 MYR, a gap of about +82% (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 5132?
No. The price is what the market pays today (0.8950 MYR); the fair value is what the company's own numbers justify (1.63 MYR). For Deleum Bhd the two are 0.7371 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is Deleum Bhd worth?
The market values Deleum Bhd at about 359M MYR (market capitalisation, as of Nov 9, 2026). Per share that is 0.8950 MYR; our models calculate a fair value of 1.63 MYR per share.
What do the bullish and bearish scenarios say about 5132?
Our models span a range for Deleum Bhd: cautious scenario 1.14 MYR, base 1.63 MYR, optimistic 2.12 MYR per share (as of Nov 9, 2026, price 0.8950 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 5132?
Deleum Bhd trades at a price-to-earnings ratio of 6.0 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 1.63 MYR is built from several models across several years. Other multiples: P/B 0.7, P/S 0.4, EV/EBITDA 1.1.
How solid is the balance sheet of Deleum Bhd (5132)?
Balance-sheet figures for Deleum Bhd (as of Nov 9, 2026): return on equity 14.5%, debt of 0.04 per unit of equity. They feed the Quality Score of 70/100, which measures business quality independently of the share price.
How far is 5132 from its 52-week high?
Deleum Bhd trades at 0.8950 MYR, about 34% below its 52-week high of 1.36 MYR and 1% above the low of 0.8900 MYR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 1.63 MYR is for.
Which stocks are comparable to Deleum Bhd?
From the same area (Energy) we also value SLB N.V, Baker Hughes Company, Tenaris S.A, Halliburton 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 Deleum Bhd stock attractive at the current price?
The data as of Nov 9, 2026: price 0.8950 MYR, calculated fair value 1.63 MYR (+82%), Quality Score 70/100, 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 5132 calculated?
We run Deleum 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 1.63 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. Deleum Bhd currently trades 45% 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 Deleum Bhd (5132)?
The closing price on Nov 6, 2026 was 0.8950 MYR. Our model-based fair value is 1.63 MYR, about +82% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Deleum Bhd right now?
The price is below even our cautious bear case (1.14 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 (70/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (1.14 MYR to 2.12 MYR) leaves room in how you read the outcome.
Key figures of Deleum Bhd
How large is the market capitalisation of Deleum Bhd (5132)?
The market capitalisation of Deleum Bhd is 359M MYR (≈ $88.6M). 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 Deleum Bhd (5132)?
The price-to-sales ratio of Deleum Bhd is 0.38 (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 Deleum Bhd (5132)?
Earnings per share at Deleum Bhd are 0.1500 MYR (price ÷ EPS = P/E 6.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Deleum Bhd (5132)?
The dividend yield of Deleum Bhd is 9.8% (payout 58.7%). 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 Deleum Bhd (5132)?
The net margin of Deleum Bhd is 6.1% (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 Deleum Bhd (5132)?
The return on equity (ROE) of Deleum Bhd is 14.5% (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 Deleum Bhd (5132)?
On an EBIT basis the return on assets of Deleum Bhd is 11.9% (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 Deleum Bhd (5132)?
The operating margin of Deleum Bhd is 8.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Deleum Bhd (5132)?
Revenue at Deleum Bhd is growing −19.2% versus a year earlier (3y avg +12.6%). 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 Deleum Bhd (5132)?
Earnings per share at Deleum Bhd are growing −47.2% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Deleum Bhd in the live analysis
One click puts Deleum 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 9, 2026