Kimlun Corporation Bhd (5171) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Kimlun Corporation Bhd MYR 2.66, price MYR 0.89, upside +200.0%, quality 43 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Kimlun Corporation Bhd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range 0.5951 MYR – 1.67 MYR · fair‑value band 1.50 MYR – 3.45 MYR · the 0.8850 MYR price screens below the 2.66 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow Kimlun Corporation Bhd in your weekly email
Every Wednesday you see whether Kimlun Corporation 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.
Kimlun Corporation Berhad, an investment holding company, provides engineering and construction services in Malaysia and Singapore. It operates through Construction; Manufacturing, Trading, and Quarry Services; Investment Holding; and Property Development segments.
Show more
Kimlun Corporation Berhad, an investment holding company, provides engineering and construction services in Malaysia and Singapore. It operates through Construction; Manufacturing, Trading, and Quarry Services; Investment Holding; and Property Development segments. The company provides building construction services, including the construction of shop houses, low and high-rise residential buildings, and commercial and industrial buildings; infrastructure construction services, such as construction of highways, bridges, interchanges, flyovers, roads, and drainage; and constructs services for industrial building system projects. It also manufactures concrete products comprising reinforced pre-cast concrete box culverts and U-shape drains; reinforced concrete pipe culverts; reinforced concrete manholes; reinforced concrete L-shape retaining walls; reinforced concrete square piles; reinforced concrete jacking pipes; reinforced pre-cast concrete tunnel lining segments; reinforced pre-cast concrete cladding pipes; reinforced pre-cast concrete jetty components; and segmental box girders for infrastructure and building projects. In addition, the company is involved in the production of ready mix concrete products; manufacture and trading of building and construction materials; provision of machinery rental and quarry services; and property investment and development activities, as well as operates as a building and infrastructure contractors. The company was incorporated in 1977 and is headquartered in Johor, Malaysia.
Stock analysis
Kimlun Corporation Bhd (5171) currently trades at 0.8850 MYR, while our model-based Fair Value estimate is 2.66 MYR, implying the stock looks roughly 66.7% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 5.52 MYR per share, and 24 of the 26 models we run sit above the 0.8850 MYR price.
Bear case: the Asset-Based group reads lowest at 1.58 MYR, and 2 of the 26 models stay below the price. Evidence for this calculation is low.
Scenario range: 1.50 MYR (bear) to 3.45 MYR (bull), the price of 0.8850 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 43/100 (below-average quality), in the Industrials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Kimlun Corporation Bhd reported revenue of 1.9B MYR in FY2025 versus 691M MYR in FY2021, a compound +29.2%/yr. Reported net income was 106M MYR in FY2025.
Key figures
Market cap 377M MYR (≈ $92.5M) · P/S ratio 0.20 · EPS (TTM) −3.95 MYR · Dividend yield 4.5% · Net margin 5.5% · Return on equity 10.6% · Return on assets (EBIT) 3.1% · Operating margin 6.3%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 39% below its 52-week high and 4% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −31% fair-value upside, at 200%, 5171 screens cheaper than that median.
Fair Value models
Bear 1.50 MYRFair Value 2.66 MYRBull 3.45 MYR
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single 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 ⓘEvidence = 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.85/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+59.4%
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.
+36.5%
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.
+19.3%
Start year 2020 (pandemic). Over 10 years: +6.2% 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.
+6.0%
’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.
+80.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year+76.3%
Dividend (yield on the price)4.5%
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.23% vs 0%, 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.4% → 9%
2025 sits 232% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Start year 2020 (pandemic)
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).
+11.4%
Yearly growth needed for the next five years to justify today's price.
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 +9.2% 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.Engineering & Construction · 840 stocks
Beats the industry median on 10/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score43 · Below median
Fair Value upside+200% · Top 25%
Profitability
Return on equity (TTM)11% · Above median
Return on assets4% · Above median
Net margin (TTM)5% · Above median
Operating margin (TTM)6% · Above median
Growth and dividend
Revenue growth−8% · Below median
Dividend yield (TTM)4.5% · Top 25%
Balance sheet
Debt / equity0.27× · Above median
Valuation Multiplesvs Engineering & Construction 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). "Kimlun Corporation Bhd Fair Value". https://www.fairvalue-calculator.com/stock/5171
Frequently asked questions
Is Kimlun Corporation Bhd (5171) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 2.66 MYR versus a price of 0.8850 MYR, about +200% upside (undervalued).
What is the fair value of 5171?
Our model-based fair value for Kimlun Corporation Bhd is 2.66 MYR (as of Sep 24, 2026), built from audited fundamentals. The current price: 0.8850 MYR.
What is the quality score of 5171?
Kimlun Corporation Bhd has a Quality Score of 43/100. 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 Kimlun Corporation Bhd (5171)?
Our model-based price target is the fair value of 2.66 MYR (as of Sep 24, 2026) from 26 valuation models. Cautious scenario 1.50 MYR, optimistic scenario 3.45 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the Kimlun Corporation Bhd stock forecast for 2026?
Our models put fair value at 2.66 MYR, about +200% upside versus a price of 0.8850 MYR (undervalued). Cautious scenario 1.50 MYR, optimistic scenario 3.45 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of Kimlun Corporation Bhd (5171)?
Kimlun Corporation Bhd reported trailing-twelve-month revenue of about 1.9B MYR (latest available figure, as of Sep 24, 2026).
Does Kimlun Corporation Bhd pay a dividend?
Kimlun Corporation Bhd currently shows a dividend yield of about 4.52% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Kimlun Corporation Bhd (5171)?
For today's price to be fair in a discounted-cash-flow model, Kimlun Corporation Bhd would have to grow free cash flow by +11.4 % per year for five years (discount rate 12.7 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +19.3 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 5171 use?
Our models discount Kimlun Corporation Bhd at 12.7 %: a base by market capitalisation (micro), damped by beta 0.61, 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 Kimlun Corporation Bhd that is +11.4 % per year a year over ten years, using the same discount rate (12.7 %) and the same formula as our fair value.
How much growth has Kimlun Corporation Bhd (5171) delivered so far?
Over the past 5 years revenue at Kimlun Corporation Bhd grew +19.3 % a year. The price currently implies +11.4 % per year free-cash-flow growth a 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 Kimlun Corporation Bhd (5171) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Kimlun Corporation Bhd (+11.4 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Kimlun Corporation Bhd (5171)?
The free-cash-flow yield on the price is 18.72 %: that much free cash flow Kimlun Corporation Bhd produces per unit of market value. When it exceeds the discount rate of our models (12.7 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Kimlun Corporation Bhd (5171)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Kimlun Corporation Bhd it is 2.66 MYR per share (as of Sep 24, 2026), against a price of 0.8850 MYR. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Kimlun Corporation Bhd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 5171 trades below its calculated fair value: price 0.8850 MYR, fair value 2.66 MYR, a gap of about +200% (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 5171?
No. The price is what the market pays today (0.8850 MYR); the fair value is what the company's own numbers justify (2.66 MYR). For Kimlun Corporation Bhd the two are 1.77 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is Kimlun Corporation Bhd worth?
The market values Kimlun Corporation Bhd at about 377M MYR (market capitalisation, as of Sep 24, 2026). Per share that is 0.8850 MYR; our models calculate a fair value of 2.66 MYR per share.
What do the bullish and bearish scenarios say about 5171?
Our models span a range for Kimlun Corporation Bhd: cautious scenario 1.50 MYR, base 2.66 MYR, optimistic 3.45 MYR per share (as of Sep 24, 2026, price 0.8850 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Kimlun Corporation Bhd (5171)?
Balance-sheet figures for Kimlun Corporation Bhd (as of Sep 24, 2026): return on equity 10.6%, debt of 0.27 per unit of equity. They feed the Quality Score of 43/100, which measures business quality independently of the share price.
How far is 5171 from its 52-week high?
Kimlun Corporation Bhd trades at 0.8850 MYR, about 39% below its 52-week high of 1.44 MYR and 4% above the low of 0.8550 MYR (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 2.66 MYR is for.
Which stocks are comparable to Kimlun Corporation Bhd?
From the same area (Industrials) we also value Quanta Services, Inc, Vinci SA, Comfort Systems USA, Inc, Larsen & Toubro Limited, 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 Kimlun Corporation Bhd stock attractive at the current price?
The data as of Sep 24, 2026: price 0.8850 MYR, calculated fair value 2.66 MYR (+200%), Quality Score 43/100, 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 5171 calculated?
We run Kimlun Corporation Bhd through 26 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 2.66 MYR, 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 14.0 % above its aggregate fair value. Kimlun Corporation Bhd currently trades 200 % 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 Kimlun Corporation Bhd (5171)?
The closing price on Sep 24, 2026 was 0.8850 MYR. Our model-based fair value is 2.66 MYR, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Kimlun Corporation Bhd right now?
The large discount to fair value meets weak quality (43/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case (1.50 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. A fairly wide model range (1.50 MYR to 3.45 MYR) leaves room in how you read the outcome.
Key figures of Kimlun Corporation Bhd
How large is the market capitalisation of Kimlun Corporation Bhd (5171)?
The market capitalisation of Kimlun Corporation Bhd is 377M MYR (≈ $92.5M). 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 Kimlun Corporation Bhd (5171)?
The price-to-sales ratio of Kimlun Corporation Bhd is 0.20 (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 Kimlun Corporation Bhd (5171)?
Earnings per share at Kimlun Corporation Bhd are −3.95 MYR. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Kimlun Corporation Bhd (5171)?
The dividend yield of Kimlun Corporation Bhd is 4.5%. 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 Kimlun Corporation Bhd (5171)?
The net margin of Kimlun Corporation Bhd is 5.5% (fiscal year 2025). 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 Kimlun Corporation Bhd (5171)?
The return on equity (ROE) of Kimlun Corporation Bhd is 10.6% (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 Kimlun Corporation Bhd (5171)?
On an EBIT basis the return on assets of Kimlun Corporation Bhd is 3.1% (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 Kimlun Corporation Bhd (5171)?
The operating margin of Kimlun Corporation Bhd is 6.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Kimlun Corporation Bhd (5171)?
Revenue at Kimlun Corporation Bhd is growing −7.6% versus a year earlier (3y avg +36.5%). 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 Kimlun Corporation Bhd (5171)?
Earnings per share at Kimlun Corporation Bhd are growing −59.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Kimlun Corporation Bhd (5171) carry?
The net debt of Kimlun Corporation Bhd is 596M MYR (fiscal year 2025, ≈ 9.3 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 Kimlun Corporation Bhd in the live analysis
One click puts Kimlun Corporation Bhd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
