Malaysia Marine and Heavy Engineering Holdings Bhd (5186) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Malaysia Marine and Heavy Engineering Holdings Bhd MYR 0.25, price MYR 0.37, upside -31.9%, quality 56 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Malaysia Marine and Heavy Engineering Holdings 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 0.3100 MYR – 0.7340 MYR · fair‑value band 0.1827 MYR – 0.2814 MYR · the 0.3650 MYR price screens above the 0.2485 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 24, 2026.
Follow Malaysia Marine and Heavy Engineering Holdings Bhd in your weekly email
Every Wednesday you see whether Malaysia Marine and Heavy Engineering Holdings 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.
Malaysia Marine and Heavy Engineering Holdings Berhad, an investment holding company, provides energy and marine solutions for offshore and onshore facilities and vessels in Malaysia. It operates through Heavy Engineering and Marine segments.
Show more
Malaysia Marine and Heavy Engineering Holdings Berhad, an investment holding company, provides energy and marine solutions for offshore and onshore facilities and vessels in Malaysia. It operates through Heavy Engineering and Marine segments. The company engages in the engineering, procurement, construction, installation, and commissioning of deepwater facilities, fixed platforms, turrets, offshore and onshore carbon capture and storage facilities, and hydrogen and ammonia facilities, as well as floating production, storage, and offloading modules; fabrication solutions for onshore modules and facilities, including pre-assembled unit and rack modules; fixed platforms, such as HVDC and HVAC offshore substations; and wind turbine foundations. It is also involved in the dry docking, repair, refurbishment, retrofitting, life extension, and upgrading of offshore and marine vessels, including gas carriers, floating production vessels, mobile offshore drilling units (MODUs), product tankers, offshore supply vessels, dredgers, car carriers, navy vessels, jumboisation, and dejumboisation; maritime decarbonisation retrofits; floaters; onshore maintenance; light engineering; onshore fabrication; and integrated solutions delivery services. The company serves the offshore oil and gas, offshore wind, and emerging new energy sectors. The company was formerly known as MSE Holdings Berhad and changed its name to Malaysia Marine and Heavy Engineering Holdings Berhad in June 2010. The company was incorporated in 1989 and is based in Kuala Lumpur, Malaysia. Malaysia Marine and Heavy Engineering Holdings Berhad operates as a subsidiary of MISC Berhad.
Stock analysis
Malaysia Marine and Heavy Engineering Holdings Bhd (5186) currently trades at 0.3650 MYR, while our model-based Fair Value estimate is 0.2485 MYR, implying the stock looks roughly 46.9% overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 0.9100 MYR per share, and 18 of the 21 models we run sit above the 0.3650 MYR price.
Bear case: the Growth DCF group reads lowest at 0.2800 MYR, and 3 of the 21 models stay below the price. Evidence for this calculation is low.
Scenario range: 0.1827 MYR (bear) to 0.2814 MYR (bull), the price of 0.3650 MYR sits above 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 56/100 (solid quality), in the Energy sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Malaysia Marine and Heavy Engineering Holdings Bhd reported revenue of 2.0B MYR in FY2025 versus 1.5B MYR in FY2021, a compound +7.7%/yr. Reported net income was 103M MYR in FY2025.
Key figures
Market cap 584M MYR (≈ $143M) · P/E ratio 5.2 · P/S ratio 0.27 · EPS (TTM) 0.0700 MYR · Net margin 5.2% · Return on equity 7.2% · Return on assets (EBIT) −3.8% · Operating margin 3.5%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 47 out of 100 (low confidence).
What moves the price
The share trades about 24% below its 52-week high and 12% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Energy peers we cover trades at −23% fair-value upside, at −32%, 5186 screens richer than that median.
Fair Value models
Bear 0.1827 MYRFair Value 0.2485 MYRBull 0.2814 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 9 months old). Earnings retained since then (0.0514 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.34/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−45.2%
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.
+6.2%
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.
+4.8%
Start year 2020 (pandemic). Over 10 years: −2.2% a year
Revenue growth 18 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.
+0.7%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 3 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 3 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.
+14.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+14.9%
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.−6% → 6%
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+34.4%
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.
+6.2%
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 +31.8% a year for the price and +4.1% for the forecasts.
Compare Malaysia Marine and Heavy Engineering Holdings Bhd with another stock
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 · 190 stocks
Beats the industry median on 8/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score56 · Above median
Fair Value upside−32% · Below median
Profitability
Return on equity (TTM)7% · Above median
Return on assets2% · Below median
Net margin (TTM)5% · Below median
Operating margin (TTM)3% · Below median
Growth and dividend
Revenue growth15% · Above median
Balance sheet
Debt / equity0.12× · Below median
Valuation Multiplesvs Oil & Gas Equipment & Services median · lower = cheaper
P/E (TTM)5.2× · Cheapest 25%
P/B0.10× · Cheapest 25%
P/S (TTM)0.07× · Cheapest 25%
P/FCF18.5× · Priciest 25%
PEG0.33× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 18
FUTURE (revenue growth)76· sector 6
PAST (return on equity)29· sector 28
HEALTH (low debt)94· sector 91
DIVIDEND (yield)0· sector 34
VALUE 0: the price sits above our fair-value range.
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). "Malaysia Marine and Heavy Engineering Holdings Bhd Fair Value". https://www.fairvalue-calculator.com/stock/5186
Frequently asked questions
Is Malaysia Marine and Heavy Engineering Holdings Bhd (5186) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 0.2485 MYR versus a price of 0.3650 MYR, about −32% upside (overvalued).
What is the fair value of 5186?
Our model-based fair value for Malaysia Marine and Heavy Engineering Holdings Bhd is 0.2485 MYR (as of Sep 24, 2026), built from audited fundamentals. The current price: 0.3650 MYR.
What is the quality score of 5186?
Malaysia Marine and Heavy Engineering Holdings Bhd has a Quality Score of 56/100. 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 Malaysia Marine and Heavy Engineering Holdings Bhd (5186)?
Our model-based price target is the fair value of 0.2485 MYR (as of Sep 24, 2026) from 21 valuation models. Cautious scenario 0.1827 MYR, optimistic scenario 0.2814 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the Malaysia Marine and Heavy Engineering Holdings Bhd stock forecast for 2026?
Our models put fair value at 0.2485 MYR, about −32% upside versus a price of 0.3650 MYR (overvalued). Cautious scenario 0.1827 MYR, optimistic scenario 0.2814 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of Malaysia Marine and Heavy Engineering Holdings Bhd (5186)?
Malaysia Marine and Heavy Engineering Holdings Bhd reported trailing-twelve-month revenue of about 2.0B MYR (latest available figure, as of Sep 24, 2026).
What growth is priced into Malaysia Marine and Heavy Engineering Holdings Bhd (5186)?
For today's price to be fair in a discounted-cash-flow model, Malaysia Marine and Heavy Engineering Holdings Bhd would have to grow free cash flow by +34.4 % 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 +4.8 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 5186 use?
Our models discount Malaysia Marine and Heavy Engineering Holdings Bhd at 12.6 %: a base by market capitalisation (micro), damped by beta 0.48, 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 Malaysia Marine and Heavy Engineering Holdings Bhd that is +34.4 % per year a year over ten years, using the same discount rate (12.6 %) and the same formula as our fair value.
How much growth has Malaysia Marine and Heavy Engineering Holdings Bhd (5186) delivered so far?
Over the past 5 years revenue at Malaysia Marine and Heavy Engineering Holdings Bhd grew +4.8 % a year. The price currently implies +34.4 % 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 Malaysia Marine and Heavy Engineering Holdings Bhd (5186) growing?
The median revenue growth in the sector is +1.8 % a year. That is the yardstick for the growth priced into Malaysia Marine and Heavy Engineering Holdings Bhd (+34.4 % 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 Malaysia Marine and Heavy Engineering Holdings Bhd (5186)?
The free-cash-flow yield on the price is 1.33 %: that much free cash flow Malaysia Marine and Heavy Engineering Holdings 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 Malaysia Marine and Heavy Engineering Holdings Bhd (5186)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Malaysia Marine and Heavy Engineering Holdings Bhd it is 0.2485 MYR per share (as of Sep 24, 2026), against a price of 0.3650 MYR. It is the blended result of 21 valuation models (cash flow, earnings, asset, dividend).
Is Malaysia Marine and Heavy Engineering Holdings Bhd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 5186 trades above its calculated fair value: price 0.3650 MYR, fair value 0.2485 MYR, a gap of about −32% (overvalued). 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 5186?
No. The price is what the market pays today (0.3650 MYR); the fair value is what the company's own numbers justify (0.2485 MYR). For Malaysia Marine and Heavy Engineering Holdings Bhd the two are 0.1165 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is Malaysia Marine and Heavy Engineering Holdings Bhd worth?
The market values Malaysia Marine and Heavy Engineering Holdings Bhd at about 584M MYR (market capitalisation, as of Sep 24, 2026). Per share that is 0.3650 MYR; our models calculate a fair value of 0.2485 MYR per share.
What do the bullish and bearish scenarios say about 5186?
Our models span a range for Malaysia Marine and Heavy Engineering Holdings Bhd: cautious scenario 0.1827 MYR, base 0.2485 MYR, optimistic 0.2814 MYR per share (as of Sep 24, 2026, price 0.3650 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 5186?
Malaysia Marine and Heavy Engineering Holdings Bhd trades at a price-to-earnings ratio of 5.2 (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 0.2485 MYR is built from several models across several years. Other multiples: PEG 0.3, P/B 0.1, P/S 0.1.
What is the PEG ratio of 5186?
The PEG ratio of Malaysia Marine and Heavy Engineering Holdings Bhd is 0.33 (P/E divided by earnings growth, as of Sep 24, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Malaysia Marine and Heavy Engineering Holdings Bhd (5186)?
Balance-sheet figures for Malaysia Marine and Heavy Engineering Holdings Bhd (as of Sep 24, 2026): return on equity 7.2%, debt of 0.12 per unit of equity. They feed the Quality Score of 56/100, which measures business quality independently of the share price.
How far is 5186 from its 52-week high?
Malaysia Marine and Heavy Engineering Holdings Bhd trades at 0.3650 MYR, about 24% below its 52-week high of 0.4800 MYR and 12% above the low of 0.3250 MYR (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 0.2485 MYR is for.
Which stocks are comparable to Malaysia Marine and Heavy Engineering Holdings Bhd?
From the same area (Energy) we also value SLB N.V, Baker Hughes Company, TechnipFMC plc, 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 Malaysia Marine and Heavy Engineering Holdings Bhd stock attractive at the current price?
The data as of Sep 24, 2026: price 0.3650 MYR, calculated fair value 0.2485 MYR (−32%), Quality Score 56/100, from 21 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 5186 calculated?
We run Malaysia Marine and Heavy Engineering Holdings Bhd through 21 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 0.2485 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. Malaysia Marine and Heavy Engineering Holdings 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 Malaysia Marine and Heavy Engineering Holdings Bhd (5186)?
The closing price on Sep 24, 2026 was 0.3650 MYR. Our model-based fair value is 0.2485 MYR, about −32% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Malaysia Marine and Heavy Engineering Holdings Bhd right now?
The price sits above even our optimistic bull case (0.2814 MYR). The favourable scenario is already priced in. 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 but not exceptional quality (56/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of Malaysia Marine and Heavy Engineering Holdings Bhd
How large is the market capitalisation of Malaysia Marine and Heavy Engineering Holdings Bhd (5186)?
The market capitalisation of Malaysia Marine and Heavy Engineering Holdings Bhd is 584M MYR (≈ $143M). 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 Malaysia Marine and Heavy Engineering Holdings Bhd (5186)?
The price-to-sales ratio of Malaysia Marine and Heavy Engineering Holdings Bhd is 0.27 (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 Malaysia Marine and Heavy Engineering Holdings Bhd (5186)?
Earnings per share at Malaysia Marine and Heavy Engineering Holdings Bhd are 0.0700 MYR (price ÷ EPS = P/E 5.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Malaysia Marine and Heavy Engineering Holdings Bhd (5186)?
The net margin of Malaysia Marine and Heavy Engineering Holdings Bhd is 5.2% (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 Malaysia Marine and Heavy Engineering Holdings Bhd (5186)?
The return on equity (ROE) of Malaysia Marine and Heavy Engineering Holdings Bhd is 7.2% (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 Malaysia Marine and Heavy Engineering Holdings Bhd (5186)?
On an EBIT basis the return on assets of Malaysia Marine and Heavy Engineering Holdings Bhd is −3.8% (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 Malaysia Marine and Heavy Engineering Holdings Bhd (5186)?
The operating margin of Malaysia Marine and Heavy Engineering Holdings Bhd is 3.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Malaysia Marine and Heavy Engineering Holdings Bhd (5186)?
Revenue at Malaysia Marine and Heavy Engineering Holdings Bhd is growing +15.2% versus a year earlier (3y avg +6.2%). 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 Malaysia Marine and Heavy Engineering Holdings Bhd (5186)?
Earnings per share at Malaysia Marine and Heavy Engineering Holdings Bhd are growing +16.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Malaysia Marine and Heavy Engineering Holdings Bhd (5186) hold?
Malaysia Marine and Heavy Engineering Holdings Bhd holds more cash than debt, 199M MYR net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Malaysia Marine and Heavy Engineering Holdings Bhd in the live analysis
One click puts Malaysia Marine and Heavy Engineering Holdings 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.
