EN DE

Cyberjaya Education Group (5166) Fair Value & Analysis

Consumer Defensive · MY · Market cap 231M MYR

CE Cyberjaya Education Group 5166 · KLSE
Price1.51 MYR
Fair Value1.92 MYR
Upside+27.2%
Quality59/100
Watch Cyberjaya Education Group for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 1.9% net margin
Low debt · generates free cash flow
Ranks above peers (8/11)
Moderate moat 47/100
Evidence: High Range 1.44 MYR – 2.39 MYR Share as image

Fair value as of: Jul 12, 2026

From 26 valuation models · updated 29 days ago

Share price +12.7% over the past month.

A solid business, screening 27% undervalued on our models.

What matters now

  • Solid quality (59/100) at a price below fair value, the discount is the argument here, not the business quality.
  • Our model range runs from 1.44 MYR (bear) to 2.39 MYR (bull), base 1.92 MYR. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 59/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

1.89 MYR 0.4966 MYR Fair Value 1.92 MYR Jan 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 12, 2026.

How to read this chart

60‑month range 0.4966 MYR – 1.89 MYR · fair‑value band 1.44 MYR – 2.39 MYR · the 1.51 MYR price screens below the 1.92 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 12, 2026.

Full chart & analysis →

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

Analysis

Cyberjaya Education Group (5166) currently trades at 1.51 MYR, while our model-based Fair Value estimate is 1.92 MYR, implying the stock looks roughly 27.2% undervalued today. The Quality Score stands at 59/100 (solid quality), in the Consumer Defensive 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, Cyberjaya Education Group generated revenue of 36.4M MYR at a net margin of 1.9%. Revenue grew 9.1% year over year. It earns a return on equity of 10.8%. Net debt stands at 130M MYR. Fundamentals as of Jul 12, 2026

Our scenario range runs from 1.44 MYR (bear case) to 2.39 MYR (bull case); at 1.51 MYR, the current price sits within 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 1% below its 52-week high and 120% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at 17% fair-value upside, at 27%, 5166 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 1.69 MYR 3.29 MYR 5.84 MYR 80
Residual Income 1.13 MYR 1.13 MYR 1.01 MYR 76
Rev-Margin DCF 0.7700 MYR 1.74 MYR 3.14 MYR 74
All 26 models by family
DCF Models
FCF DCF 1.81 MYR 3.11 MYR 6.28 MYR 38
Owner Earnings 0.8600 MYR 2.30 MYR 4.76 MYR 31
5Y Revenue Exit 0.7700 MYR 1.63 MYR 3.09 MYR 39
5Y EBITDA Exit 1.80 MYR 3.86 MYR 7.32 MYR 41
5Y P/E Exit 1.09 MYR 2.49 MYR 4.20 MYR 38
10Y Revenue Exit 1.11 MYR 2.20 MYR 3.42 MYR 36
10Y EBITDA Exit 1.75 MYR 3.80 MYR 7.36 MYR 37
10Y P/E Exit 1.33 MYR 2.69 MYR 4.83 MYR 35
Earnings-Based
Graham-Dodd 0.5900 MYR 4.00 MYR 5.61 MYR 54
Lynch FV 1.17 MYR 1.68 MYR 2.18 MYR 50
PEG = 1.0 1.17 MYR 1.68 MYR 2.18 MYR 46
EPV 0.3700 MYR 0.5000 MYR 0.6000 MYR 59
Dividend Discount
Gordon GGM 1.52 MYR 2.55 MYR 3.31 MYR 70
DDM Multi-Stage 1.52 MYR 2.42 MYR 2.74 MYR 61
Multiples
P/E Multiple 1.44 MYR 1.92 MYR 2.39 MYR 63
P/S Multiple 0.9100 MYR 1.21 MYR 1.52 MYR 58
P/B Multiple 1.11 MYR 1.48 MYR 1.85 MYR 55
EV/EBIT 1.54 MYR 2.28 MYR 3.02 MYR 53
EV/EBITDA 1.94 MYR 2.81 MYR 3.69 MYR 54
EV/Revenue 0.1600 MYR 0.5300 MYR 0.8900 MYR 43
Asset-Based
NCAV (Graham) 0.8000 MYR 1.07 MYR 1.59 MYR 50
Growth DCF
Growth DCF 1.69 MYR 3.29 MYR 5.84 MYR 80
Rev-Margin DCF 0.7700 MYR 1.74 MYR 3.14 MYR 74
Economic Profit
Residual Income 1.13 MYR 1.13 MYR 1.01 MYR 76
ROIC Compounder 0.3700 MYR 0.5000 MYR 0.6000 MYR 72
Growth Earnings
Growth-Adj P/E 1.66 MYR 2.37 MYR 3.08 MYR 68

Widest divergence: DCF Models (2.49 MYR) versus Economic Profit (0.5000 MYR). Highest evidence: Growth DCF (80).

Notify me when 5166 reaches fair value

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

Key figures & financial health

Revenue (TTM) 36.4M MYR
Revenue growth (YoY) +9.1%
Net margin 1.9%
Return on equity 10.8%
Free cash flow 39.3M MYR FY2024
P/E ratio 7.4
More key figures
Operating margin 17.9%
EPS (TTM) 0.1800 MYR
EPS growth (YoY) -5.4%
Net debt 130M MYR FY2024

Figures from reported company fundamentals · as of Jul 12, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 59/100

Of which business quality 58 · Market factors (momentum, volatility) 80

Profitability 31
Margins and returns on capital today
Quality Growth 56
Are margins and returns improving?
Cashflow 90
Earnings quality: real cash, not paper profit
Fin. Strength 36
Balance sheet, leverage, solvency risk
Investment 63
Disciplined investing over empire-building
Low Volatility 66
Calm price path (market factor)
Momentum 78
Price trend over the last 3–12 months (market factor)
52W Momentum 99
Distance to the 52-week high (market factor)
Net Issuance 83
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

Cyberjaya Education Group Berhad, an investment holding company, provides educational and training services in Malaysia.

Full company description

Cyberjaya Education Group Berhad, an investment holding company, provides educational and training services in Malaysia. The company owns and operates a portfolio of learning institutions, such as the University of Cyberjaya, Cyberjaya College Kota Kinabalu, Cyberjaya College Kuching, Asia Metropolitan University Cyberjaya College Central, and Oxbridge Language Centre. It also provides human resource development solutions, including training, consulting, outsourcing, events,management, learning resources, and advisory support services. The company is headquartered in Cyberjaya, Malaysia. Cyberjaya Education Group Berhad is a subsidiary of Special Flagship Holdings Sdn Bhd.

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

Revenue & earnings trend

FY2020 – FY2024 · reported fiscal years

Cyberjaya Education Group reported revenue of 174M MYR in FY2024 versus 89.7M MYR in FY2020, a compound +18.0%/yr. Reported net income was 15.0M MYR in FY2024.

Growth Quality 78/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2024)
174M MYR
Latest YoY
+7.1%
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.
+17.3%
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.
+12.3%
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.
+4.2%
Revenue +18.0%/yr
FY20 89.7M MYR
FY21 108M MYR
FY22 121M MYR
FY23 163M MYR
FY24 174M MYR
Net income
FY20 −10.2M MYR
FY21 3.5M MYR
FY22 6.5M MYR
FY23 10.2M MYR
FY24 15.0M MYR

Watch 5166: 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). "Cyberjaya Education Group Fair Value". https://www.fairvalue-calculator.com/stock/5166

Peer Group

Education & Training Services · 148 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 59 · Above median
Fair Value upside +27% · Above median
Return on equity (TTM) 11% · Above median
Return on assets 5% · Above median
Net margin (TTM) 2% · Below median
Operating margin (TTM) 18% · Above median
Revenue growth 9% · Above median
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.49× · Higher than 75% of peers

Valuation Multiples vs Education & Training Services median · lower = cheaper

P/E (TTM) 7.4× · Cheaper than median
P/FCF 1.4× · Cheaper 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 70 · sector 37
FUTURE 46 · sector 24
PAST 43 · sector 18
HEALTH 76 · sector 95
DIVIDEND 0 · sector 66

Insider activity: 45/100

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 Education & Training Services stocks, each showing price versus our Fair Value estimate (as of Jul 12, 2026).

Stock Price Fair Value vs Fair Value
New Oriental Education & Technology Group EDUN 966.48 MXN 897.37 MXN -7%
TAL Education Group TAL $10.24 $15.60 +52%
Laureate Education, Inc LAUR $36.45 $41.45 +14%
Physicswallah Limited PWL ₹131.59 ₹14.81 -89%
Grand Canyon Education, Inc LOPE $149.00 $152.01 +2%
Covista Inc CVSA $116.22 $135.45 +17%
Stride, Inc LRN $83.39 $139.45 +67%
Universal Technical Institute, Inc UTI $40.33 $21.35 -47%
Perdoceo Education Corporation PRDO $31.66 $41.45 +31%
Strategic Education, Inc STRA $84.18 $105.48 +25%

Compare Cyberjaya Education Group with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive 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 Cyberjaya Education Group (5166) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of 1.92 MYR versus a price of 1.51 MYR, about +27% (undervalued).
What is the fair value of 5166?
Our model-based fair value for Cyberjaya Education Group is 1.92 MYR (as of Jul 12, 2026), built from audited fundamentals. The current price is 1.51 MYR.
What is the quality score of 5166?
Cyberjaya Education Group has a Quality Score of 59/100. 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 Cyberjaya Education Group (5166)?
Cyberjaya Education Group reported trailing-twelve-month revenue of about 36.4M MYR (latest available figure, as of Jul 12, 2026).
What is the net profit margin of 5166?
The net profit margin of Cyberjaya Education Group is about 1.9%, meaning it keeps roughly 1.9% of revenue as net income. 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 Cyberjaya Education Group 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.