EN DE

AirAsia X Berhad, (5238) Fair Value & Analysis

Industrials · MY · Market cap 3.9B MYR

AX AirAsia X Berhad, 5238 · KLSE
Price1.03 MYR
Fair Value0.9600 MYR
Upside-6.8%
Quality49/100
Watch AirAsia X Berhad, for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Loss-making · -0.3% net margin
Low debt · generates free cash flow
Mixed vs. peers (6/12)
Narrow moat 27/100
Evidence: High Range 0.5700 MYR – 1.21 MYR Share as image

Fair value as of: Jul 12, 2026

From 24 valuation models · updated 29 days ago

Share price −9.6% over the past month.

Below-average quality, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • A fairly wide model range (0.5700 MYR to 1.21 MYR) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

2.57 MYR 0.3750 MYR Fair Value 0.9600 MYR Mar 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 0.3750 MYR – 2.57 MYR · fair‑value band 0.5700 MYR – 1.21 MYR · the 1.03 MYR price screens above the 0.9600 MYR fair value. Dashed = 300-day average. As of Jul 12, 2026.

Full chart & analysis →

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

Analysis

AirAsia X Berhad, (5238) currently trades at 1.03 MYR, while our model-based Fair Value estimate is 0.9600 MYR, implying the stock looks roughly 6.8% fairly valued today. The Quality Score stands at 49/100 (below-average quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, AirAsia X Berhad, generated revenue of 8.4B MYR at a net margin of -0.3%. It earns a return on equity of 0.2%. Net debt stands at 2.0B MYR. The stock trades on a trailing P/E of 5.0. Fundamentals as of Jul 12, 2026

Our scenario range runs from 0.5700 MYR (bear case) to 1.21 MYR (bull case); at 1.03 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 56% below its 52-week high and 5% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at 40% fair-value upside, at -7%, 5238 screens richer 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 BearBaseBull Evidence
Highest evidence
Growth DCF 0.9400 MYR 1.82 MYR 3.16 MYR 80
Rev-Margin DCF 0.6800 MYR 1.17 MYR 1.86 MYR 74
ROIC Compounder 0.5600 MYR 0.7300 MYR 0.9500 MYR 72
All 24 models by family
DCF Models
FCF DCF 0.9600 MYR 1.71 MYR 3.56 MYR 38
Owner Earnings 1.55 MYR 3.07 MYR 5.91 MYR 31
5Y Revenue Exit 0.6800 MYR 1.19 MYR 1.90 MYR 39
5Y EBITDA Exit 1.08 MYR 2.09 MYR 3.44 MYR 41
5Y P/E Exit 0.9000 MYR 1.70 MYR 2.66 MYR 38
10Y Revenue Exit 0.7400 MYR 1.28 MYR 2.15 MYR 36
10Y EBITDA Exit 1.04 MYR 1.96 MYR 3.52 MYR 37
10Y P/E Exit 0.9200 MYR 1.66 MYR 2.83 MYR 35
Earnings-Based
Graham-Dodd 0.3900 MYR 2.30 MYR 3.20 MYR 54
Lynch FV 0.6500 MYR 0.9300 MYR 1.21 MYR 50
PEG = 1.0 0.6500 MYR 0.9300 MYR 1.21 MYR 46
EPV 0.4900 MYR 0.5600 MYR 0.6200 MYR 59
Multiples
P/E Multiple 0.9000 MYR 1.20 MYR 1.50 MYR 63
P/S Multiple 0.7300 MYR 0.9700 MYR 1.21 MYR 58
P/B Multiple 0.5200 MYR 0.7000 MYR 0.8700 MYR 55
EV/EBIT 0.7400 MYR 0.9800 MYR 1.22 MYR 53
EV/EBITDA 1.20 MYR 1.59 MYR 1.98 MYR 54
EV/Revenue 0.5400 MYR 0.7600 MYR 0.9700 MYR 43
Asset-Based
NCAV (Graham) 0.0800 MYR 0.1000 MYR 0.1500 MYR 50
Growth DCF
Growth DCF 0.9400 MYR 1.82 MYR 3.16 MYR 80
Rev-Margin DCF 0.6800 MYR 1.17 MYR 1.86 MYR 74
Economic Profit
Residual Income 0.4100 MYR 0.6000 MYR 6.04 MYR 61
ROIC Compounder 0.5600 MYR 0.7300 MYR 0.9500 MYR 72
Growth Earnings
Growth-Adj P/E 0.9500 MYR 1.36 MYR 1.77 MYR 68

Widest divergence: DCF Models (1.70 MYR) versus Asset-Based (0.1000 MYR). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 8.4B MYR
Revenue growth (YoY) -95.8%
Net margin -0.3%
Return on equity 0.2%
Free cash flow 232M MYR FY2025
P/E ratio 5.0
More key figures
Operating margin -14,208%
EPS (TTM) 0.2300 MYR
EPS growth (YoY) +17,474%
Net debt 2.0B MYR FY2025

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

Quality Score breakdown

Overall quality 49/100

Of which business quality 50 · Market factors (momentum, volatility) 12

Profitability 54
Margins and returns on capital today
Quality Growth 24
Are margins and returns improving?
Cashflow 56
Earnings quality: real cash, not paper profit
Fin. Strength 35
Balance sheet, leverage, solvency risk
Investment 74
Disciplined investing over empire-building
Low Volatility 19
Calm price path (market factor)
Momentum 13
Price trend over the last 3–12 months (market factor)
52W Momentum 2
Distance to the 52-week high (market factor)
Net Issuance 69
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

AirAsia X Berhad, together with its subsidiaries, provides long haul air transportation services under the AirAsia brand in Malaysia, Thailand, and Indonesia. It offers logistical management and marketing services; and leases aircraft facilities, as well as commercial air transport services.

Full company description

AirAsia X Berhad, together with its subsidiaries, provides long haul air transportation services under the AirAsia brand in Malaysia, Thailand, and Indonesia. It offers logistical management and marketing services; and leases aircraft facilities, as well as commercial air transport services. The company was formerly known as Fly Asian Xpress Sdn Bhd and changed its name to AirAsia X Berhad in September 2007. The company was incorporated in 2006 and is headquartered in Kuala Lumpur, Malaysia.

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

Revenue & earnings trend

FY2020 – FY2025 · reported fiscal years

AirAsia X Berhad, reported revenue of 3.3B MYR in FY2025 versus 755M MYR in FY2020, a compound +34.5%/yr. Reported net income was 192M MYR in FY2025.

Growth Quality 77/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
3.3B MYR
Latest YoY
+2.5%
Avg. growth/yr (3Y)
+82.1%
Avg. growth/yr (5Y)
+34.5%
Avg. growth/yr (13Y)
+4.1%
Revenue +34.5%/yr
FY20 755M MYR
FY22 551M MYR
FY23 2.5B MYR
FY24 3.2B MYR
FY25 3.3B MYR
Net income
FY20 −22.5B MYR
FY22 22.2B MYR
FY23 332M MYR
FY24 207M MYR
FY25 192M MYR

Watch 5238: 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). "AirAsia X Berhad, Fair Value". https://www.fairvalue-calculator.com/stock/5238

Peer Group

Airlines · 60 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 49 · Above median
Fair Value upside −7% · Below median
Return on equity (TTM) 0% · Below median
Return on assets 1% · Bottom 25%
Net margin (TTM) -0% · Bottom 25%
Revenue growth -96% · Bottom 25%

Valuation Multiples vs Airlines median · lower = cheaper

P/E (TTM) 5.0× · Cheaper than 75% of peers
P/B 1.82× · Cheaper than median
P/S (TTM) 0.11× · Cheaper than 75% of peers
P/FCF 4.1× · Pricier than median
EV/EBITDA 0.8× · Cheaper than 75% of peers

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 24 · sector 37
FUTURE 0 · sector 46
PAST 1 · sector 46
HEALTH 100 · sector 72
DIVIDEND 0 · sector 41

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 Airlines stocks, each showing price versus our Fair Value estimate (as of Jul 12, 2026).

Stock Price Fair Value vs Fair Value
Delta Air Lines, Inc DAL $84.17 $118.24 +40%
United Airlines Holdings UAL $120.97 $175.62 +45%
Ryanair Holdings RYA €25.47 €41.26 +62%
Southwest Airlines Co LUV $47.56 $14.76 -69%
InterGlobe Aviation Limited INDIGO ₹5,249 ₹3,704 -29%
Singapore Airlines Limited C6L 7.60 SGD 7.89 SGD +4%
Air China Limited 601111 ¥5.97 ¥7.16 +20%
LATAM Airlines Group LTM $54.87 $106.79 +95%
Deutsche Lufthansa AG 1LHA €8.57 €15.42 +80%
China Southern Airlines Company 600029 ¥4.99 ¥1.28 -74%

Compare AirAsia X Berhad, with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 AirAsia X Berhad, (5238) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of 0.9600 MYR versus a price of 1.03 MYR, about −7% (fairly valued).
What is the fair value of 5238?
Our model-based fair value for AirAsia X Berhad, is 0.9600 MYR (as of Jul 12, 2026), built from audited fundamentals. The current price is 1.03 MYR.
What is the quality score of 5238?
AirAsia X Berhad, has a Quality Score of 49/100. 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 AirAsia X Berhad, (5238)?
AirAsia X Berhad, reported trailing-twelve-month revenue of about 8.4B MYR (latest available figure, as of Jul 12, 2026).
What is the net profit margin of 5238?
The net profit margin of AirAsia X Berhad, is about -0.3%, meaning it is currently running at a net loss. 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 AirAsia X Berhad, 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.