Dynaciate Group Bhd (5178) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Dynaciate Group Bhd MYR 0.04, price MYR 0.03, upside +56.0%, quality 46 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Dynaciate Group 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
Ingenieur Gudang Berhad, an investment holding company, engages in construction activities in Malaysia. It operates through Property Investment and Others, and Construction segments.
Show more
Ingenieur Gudang Berhad, an investment holding company, engages in construction activities in Malaysia. It operates through Property Investment and Others, and Construction segments. The company is involved in the designing, planning, construction, and management of infrastructures, such as roads, tunnels, bridges, facilities, buildings, and other projects, as well as temporary construction facilities, production and administration buildings, and warehouses and workshops. It also undertakes civil and mechanical engineering, architectural, steel fabrication, and installation works. In addition, the company engages in the rental of investment properties, including storage and warehousing management, and other related services. Additionally, it offers mechanical works, including piping and equipment, steel structure, fabrication, and erection works, as well as piping and tankage works, and other related services. The company was formerly known as Dynaciate Group Berhad and changed its name to Ingenieur Gudang Berhad in July 2022. Ingenieur Gudang Berhad is based in Subang Jaya, Malaysia.
Stock analysis
Dynaciate Group Bhd (5178) currently trades at 0.0250 MYR, while our model-based Fair Value estimate is 0.0390 MYR, implying the stock looks roughly 35.9% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 0.0900 MYR per share, and 22 of the 22 models we run sit above the 0.0250 MYR price.
Bear case: the Growth DCF group reads lowest at 0.0400 MYR, and 0 of the 22 models stay below the price. Evidence for this calculation is low.
Scenario range: 0.0360 MYR (bear) to 0.0510 MYR (bull), the price of 0.0250 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 46/100 (below-average quality), in the Industrials sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Dynaciate Group Bhd reported revenue of 44.7M MYR in FY2025 versus 16.2M MYR in FY2021, a compound +28.9%/yr. Reported net income was 10.1M MYR in FY2025, compounding −5.4%/yr from FY2021.
Key figures
Market cap 60.7M MYR (≈ $14.9M) · P/E ratio 2.5 · P/S ratio 0.56 · EPS (TTM) 0.0100 MYR · Net margin 22.5% · Return on equity 5.1% · Return on assets (EBIT) 5.6% · Operating margin −21.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 44% below its 52-week high and at 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 56%, 5178 screens cheaper than that median.
Fair Value models
Bear 0.0360 MYRFair Value 0.0390 MYRBull 0.0510 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. Based on fiscal year 2025 figures (about 12 months old). Earnings retained since then (0.0100 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.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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−9.5%
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.
+51.1%
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.
−5.5%
Start year 2020 (pandemic). Over 10 years: −15.9% a year
Revenue growth 12 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.
−14.5%
’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.
−17.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year−17.1%
Dividend (yield on the price)0.0%
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.−29% → 27%
⚠ Revenue per share shrinking 34.1%/yr over ~7Y (margin trend unclear) ⓘ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
Price in line with expectations
The price assumes about as much growth as 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).
−8.2%
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 −10.0% 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 · 839 stocks
Beats the industry median on 8/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score46 · Below median
Fair Value upside+30% · Above median
Profitability
Return on equity (TTM)5% · Below median
Return on assets3% · Above median
Net margin (TTM)23% · Top 25%
Operating margin (TTM)−21% · Bottom 25%
Growth and dividend
Revenue growth−67% · Bottom 25%
Balance sheet
Debt / equity0.12× · Below 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). "Dynaciate Group Bhd Fair Value". https://www.fairvalue-calculator.com/stock/5178
Frequently asked questions
Is Dynaciate Group Bhd (5178) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 0.0390 MYR versus a price of 0.0250 MYR, about +56% upside (undervalued).
What is the fair value of 5178?
Our model-based fair value for Dynaciate Group Bhd is 0.0390 MYR (as of Sep 24, 2026), built from audited fundamentals. The current price: 0.0250 MYR.
What is the quality score of 5178?
Dynaciate Group Bhd has a Quality Score of 46/100. 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 Dynaciate Group Bhd (5178)?
Our model-based price target is the fair value of 0.0390 MYR (as of Sep 24, 2026) from 22 valuation models. Cautious scenario 0.0360 MYR, optimistic scenario 0.0510 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the Dynaciate Group Bhd stock forecast for 2026?
Our models put fair value at 0.0390 MYR, about +56% upside versus a price of 0.0250 MYR (undervalued). Cautious scenario 0.0360 MYR, optimistic scenario 0.0510 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of Dynaciate Group Bhd (5178)?
Dynaciate Group Bhd reported trailing-twelve-month revenue of about 44.7M MYR (latest available figure, as of Sep 24, 2026).
What growth is priced into Dynaciate Group Bhd (5178)?
For today's price to be fair in a discounted-cash-flow model, Dynaciate Group Bhd would have to grow free cash flow by -8.2 % per year for five years (discount rate 9.7 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -5.5 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 5178 use?
Our models discount Dynaciate Group Bhd at 9.7 %: a base by market capitalisation (nano), damped by beta 0.05, 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 Dynaciate Group Bhd that is -8.2 % per year a year over ten years, using the same discount rate (9.7 %) and the same formula as our fair value.
How much growth has Dynaciate Group Bhd (5178) delivered so far?
Over the past 5 years revenue at Dynaciate Group Bhd grew -5.5 % a year. The price currently implies -8.2 % 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 Dynaciate Group Bhd (5178) growing?
The median revenue growth in the sector is +3.3 % a year. That is the yardstick for the growth priced into Dynaciate Group Bhd (-8.2 % 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 Dynaciate Group Bhd (5178)?
The free-cash-flow yield on the price is 20.00 %: that much free cash flow Dynaciate Group Bhd produces per unit of market value. When it exceeds the discount rate of our models (9.7 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Dynaciate Group Bhd (5178)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Dynaciate Group Bhd it is 0.0390 MYR per share (as of Sep 24, 2026), against a price of 0.0250 MYR. It is the blended result of 22 valuation models (cash flow, earnings, asset, dividend).
Is Dynaciate Group Bhd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 5178 trades below its calculated fair value: price 0.0250 MYR, fair value 0.0390 MYR, a gap of about +56% (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 5178?
No. The price is what the market pays today (0.0250 MYR); the fair value is what the company's own numbers justify (0.0390 MYR). For Dynaciate Group Bhd the two are 0.0140 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is Dynaciate Group Bhd worth?
The market values Dynaciate Group Bhd at about 60.7M MYR (market capitalisation, as of Sep 24, 2026). Per share that is 0.0250 MYR; our models calculate a fair value of 0.0390 MYR per share.
What do the bullish and bearish scenarios say about 5178?
Our models span a range for Dynaciate Group Bhd: cautious scenario 0.0360 MYR, base 0.0390 MYR, optimistic 0.0510 MYR per share (as of Sep 24, 2026, price 0.0250 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 5178?
Dynaciate Group Bhd trades at a price-to-earnings ratio of 2.5 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 0.0390 MYR is built from several models across several years. Other multiples: P/B 0.1, P/S 0.3, EV/EBITDA 2.6.
How solid is the balance sheet of Dynaciate Group Bhd (5178)?
Balance-sheet figures for Dynaciate Group Bhd (as of Sep 24, 2026): return on equity 5.1%, debt of 0.12 per unit of equity. They feed the Quality Score of 46/100, which measures business quality independently of the share price.
How far is 5178 from its 52-week high?
Dynaciate Group Bhd trades at 0.0250 MYR, about 44% below its 52-week high of 0.0450 MYR and at the low of 0.0250 MYR (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 0.0390 MYR is for.
Which stocks are comparable to Dynaciate Group 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 Dynaciate Group Bhd stock attractive at the current price?
The data as of Sep 24, 2026: price 0.0250 MYR, calculated fair value 0.0390 MYR (+56%), Quality Score 46/100, from 22 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 5178 calculated?
We run Dynaciate Group Bhd through 22 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 0.0390 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 13.0 % above its aggregate fair value. Dynaciate Group Bhd currently trades 56 % 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 Dynaciate Group Bhd (5178)?
The closing price on Sep 24, 2026 was 0.0250 MYR. Our model-based fair value is 0.0390 MYR, about +56% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Dynaciate Group Bhd right now?
The price is below even our cautious bear case (0.0360 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 (46/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Dynaciate Group Bhd
How large is the market capitalisation of Dynaciate Group Bhd (5178)?
The market capitalisation of Dynaciate Group Bhd is 60.7M MYR (≈ $14.9M). 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 Dynaciate Group Bhd (5178)?
The price-to-sales ratio of Dynaciate Group Bhd is 0.56 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Dynaciate Group Bhd (5178)?
Earnings per share at Dynaciate Group Bhd are 0.0100 MYR (price ÷ EPS = P/E 2.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Dynaciate Group Bhd (5178)?
The net margin of Dynaciate Group Bhd is 22.5% (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 Dynaciate Group Bhd (5178)?
The return on equity (ROE) of Dynaciate Group Bhd is 5.1% (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 Dynaciate Group Bhd (5178)?
On an EBIT basis the return on assets of Dynaciate Group Bhd is 5.6% (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 Dynaciate Group Bhd (5178)?
The operating margin of Dynaciate Group Bhd is −21.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Dynaciate Group Bhd (5178)?
Revenue at Dynaciate Group Bhd is growing −66.7% versus a year earlier (3y avg +51.1%). 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 Dynaciate Group Bhd (5178)?
Earnings per share at Dynaciate Group Bhd are growing −94.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Dynaciate Group Bhd (5178) carry?
The net debt of Dynaciate Group Bhd is 17.9M MYR (fiscal year 2025, ≈ 2.4 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 Dynaciate Group Bhd in the live analysis
One click puts Dynaciate Group 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.
