EN DE

Westports Holdings (5246) Fair Value & Analysis

Industrials · MY · Market cap 21.4B MYR

WH Westports Holdings 5246 · KLSE
Price7.11 MYR
Fair Value6.10 MYR
Upside-14.2%
Quality72/100
Watch Westports Holdings for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 32.4% net margin
Low debt · generates free cash flow
3.52% dividend yield
Ranks above peers (9/15)
Wide moat 88/100
Evidence: High Range 4.58 MYR – 7.63 MYR Share as image

Fair value as of: Jul 16, 2026

From 26 valuation models · updated 25 days ago

Share price +17.5% over the past month.

A solid business, but screening 14% overvalued on our models.

What matters now

  • Our model range runs from 4.58 MYR (bear) to 7.63 MYR (bull), base 6.10 MYR. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 72/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

7.14 MYR 2.64 MYR Fair Value 6.10 MYR Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range 2.64 MYR – 7.14 MYR · fair‑value band 4.58 MYR – 7.63 MYR · the 7.11 MYR price screens above the 6.10 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

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

Analysis

Westports Holdings (5246) currently trades at 7.11 MYR, while our model-based Fair Value estimate is 6.10 MYR, implying the stock looks roughly 14.2% overvalued today. The Quality Score stands at 72/100 (solid 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, Westports Holdings generated revenue of 3.4B MYR at a net margin of 32.4%. Revenue grew 44.3% year over year. It earns a return on equity of 28.2%. Net debt stands at 228M MYR. Fundamentals as of Jul 16, 2026

Our scenario range runs from 4.58 MYR (bear case) to 7.63 MYR (bull case); at 7.11 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 near its 52-week high and 59% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at 67% fair-value upside, at -14%, 5246 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 4.74 MYR 7.22 MYR 10.86 MYR 80
Residual Income 1.79 MYR 2.20 MYR 6.92 MYR 76
Rev-Margin DCF 2.34 MYR 3.28 MYR 4.42 MYR 74
All 26 models by family
DCF Models
FCF DCF 4.69 MYR 7.55 MYR 12.05 MYR 38
Owner Earnings 3.99 MYR 6.42 MYR 10.24 MYR 31
5Y Revenue Exit 2.34 MYR 3.22 MYR 4.28 MYR 39
5Y EBITDA Exit 4.88 MYR 8.07 MYR 11.84 MYR 41
5Y P/E Exit 4.32 MYR 7.01 MYR 9.87 MYR 38
10Y Revenue Exit 3.10 MYR 4.13 MYR 5.42 MYR 36
10Y EBITDA Exit 4.77 MYR 7.53 MYR 11.32 MYR 37
10Y P/E Exit 4.41 MYR 6.79 MYR 9.78 MYR 35
Earnings-Based
Graham-Dodd 1.98 MYR 6.85 MYR 9.21 MYR 54
Lynch FV 1.59 MYR 2.27 MYR 2.95 MYR 50
PEG = 1.0 1.59 MYR 2.27 MYR 2.95 MYR 46
EPV 3.80 MYR 4.43 MYR 4.98 MYR 59
Dividend Discount
Gordon GGM 1.73 MYR 3.60 MYR 5.70 MYR 70
DDM Multi-Stage 1.73 MYR 3.01 MYR 3.77 MYR 61
Multiples
P/E Multiple 4.58 MYR 6.10 MYR 7.63 MYR 63
P/S Multiple 1.36 MYR 1.82 MYR 2.27 MYR 58
P/B Multiple 3.70 MYR 4.94 MYR 6.17 MYR 55
EV/EBIT 6.17 MYR 8.22 MYR 10.27 MYR 53
EV/EBITDA 5.54 MYR 7.38 MYR 9.21 MYR 54
EV/Revenue 1.17 MYR 1.66 MYR 2.15 MYR 43
Asset-Based
NCAV (Graham) 0.6100 MYR 0.8100 MYR 1.21 MYR 50
Growth DCF
Growth DCF 4.74 MYR 7.22 MYR 10.86 MYR 80
Rev-Margin DCF 2.34 MYR 3.28 MYR 4.42 MYR 74
Economic Profit
Residual Income 1.79 MYR 2.20 MYR 6.92 MYR 76
ROIC Compounder 4.08 MYR 5.11 MYR 6.26 MYR 72
Growth Earnings
Growth-Adj P/E 3.93 MYR 5.62 MYR 7.30 MYR 68

Widest divergence: DCF Models (6.79 MYR) versus Asset-Based (0.8100 MYR). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 3.4B MYR
Revenue growth (YoY) +44.3%
Net margin 32.4%
Return on equity 28.2%
Free cash flow 1.4B MYR FY2025
P/E ratio 19.4
More key figures
Operating margin 50.5%
EPS (TTM) 0.3200 MYR
Dividend yield 3.5%
EPS growth (YoY) +46.2%
Net debt 228M MYR FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 72/100

Of which business quality 70 · Market factors (momentum, volatility) 78

Profitability 61
Margins and returns on capital today
Quality Growth 44
Are margins and returns improving?
Cashflow 90
Earnings quality: real cash, not paper profit
Fin. Strength 77
Balance sheet, leverage, solvency risk
Investment 51
Disciplined investing over empire-building
Low Volatility 90
Calm price path (market factor)
Momentum 66
Price trend over the last 3–12 months (market factor)
52W Momentum 85
Distance to the 52-week high (market factor)
Net Issuance 81
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

Westports Holdings Berhad, an investment holding company, develops and manages ports. The company operates a port under the Westports name in Port Klang, Malaysia. Its port offers container cargo services; conventional services, including dry bulk, break bulk, liquid bulk, cement cargo, and roll-on-roll-off services; and marine services.

Full company description

Westports Holdings Berhad, an investment holding company, develops and manages ports. The company operates a port under the Westports name in Port Klang, Malaysia. Its port offers container cargo services; conventional services, including dry bulk, break bulk, liquid bulk, cement cargo, and roll-on-roll-off services; and marine services. The company also constructs and operates the terminal facilities; offers container-related terminal handling services to shipping lines and forwarders. Westports Holdings Berhad was incorporated in 1993 and is based in Port Klang, Malaysia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Westports Holdings reported revenue of 3.1B MYR in FY2025 versus 2.0B MYR in FY2021, a compound +11.5%/yr. Reported net income was 998M MYR in FY2025, compounding +5.4%/yr from FY2021.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
3.1B MYR
Latest YoY
+33.3%
Avg. growth/yr (3Y)
+14.7%
Avg. growth/yr (5Y)
+9.6%
Avg. growth/yr (15Y)
+7.9%
Revenue +11.5%/yr
FY21 2.0B MYR
FY22 2.1B MYR
FY23 2.2B MYR
FY24 2.3B MYR
FY25 3.1B MYR
Net income +5.4%/yr
FY21 808M MYR
FY22 700M MYR
FY23 779M MYR
FY24 898M MYR
FY25 998M MYR

5246 screens 14% overvalued. Compare with Adani Ports and Special Economic Zone Limited →

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). "Westports Holdings Fair Value". https://www.fairvalue-calculator.com/stock/5246

Peer Group

Marine Shipping · 231 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 72 · Top 25%
Fair Value upside −14% · Below median
Return on equity (TTM) 28% · Top 25%
Return on assets 11% · Top 25%
Net margin (TTM) 32% · Top 25%
Operating margin (TTM) 50% · Top 25%
Revenue growth 44% · Top 25%
Dividend yield (TTM) 3.5% · Above median
Debt / equity 0.18× · Lower than median

Valuation Multiples vs Marine Shipping median · lower = cheaper

P/E (TTM) 19.4× · Pricier than median
P/B 1.25× · Pricier than median
P/S (TTM) 1.54× · Pricier than median
P/FCF 3.8× · Pricier than median
EV/EBITDA 2.9× · Cheaper than 75% of peers
PEG 1.71× · Pricier 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 14 · sector 29
FUTURE 100 · sector 18
PAST 100 · sector 27
HEALTH 91 · sector 88
DIVIDEND 70 · sector 47

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 Marine Shipping stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Adani Ports and Special Economic Zone Limited ADANIPORTS ₹1,828 ₹1,041 -43%
A.P. Møller - Mærsk A/S MAERSKA kr 16,520 kr 3,033 -82%
COSCO SHIPPING Holdings 601919 ¥13.98 ¥40.37 +189%
Shanghai International Port (Group) Co 600018 ¥5.17 ¥6.57 +27%
HMM Co 011200 20,050 KRW 33,855 KRW +69%
Ningbo Zhoushan Port Company 601018 ¥3.35 ¥5.58 +67%
Qingdao Port International Co 601298 ¥8.88 ¥15.97 +80%
JSW Infrastructure Limited JSWINFRA ₹330.05 ₹126.31 -62%
Wan Hai Lines Ltd 2615 80.70 TWD 212.79 TWD +164%
Wallenius Wilhelmsen ASA WAWI kr 137.70 kr 50.56 -63%

Compare Westports Holdings 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 Westports Holdings (5246) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of 6.10 MYR versus a price of 7.11 MYR, about −14% (overvalued).
What is the fair value of 5246?
Our model-based fair value for Westports Holdings is 6.10 MYR (as of Jul 16, 2026), built from audited fundamentals. The current price is 7.11 MYR.
What is the quality score of 5246?
Westports Holdings has a Quality Score of 72/100. 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 Westports Holdings (5246)?
Westports Holdings reported trailing-twelve-month revenue of about 3.4B MYR (latest available figure, as of Jul 16, 2026).
What is the net profit margin of 5246?
The net profit margin of Westports Holdings is about 32.4%, meaning it keeps roughly 32.4% of revenue as net income. Based on the latest reported figures.
Does Westports Holdings pay a dividend?
Westports Holdings currently shows a dividend yield of about 3.66% relative to its recent price (as of Jul 16, 2026).

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 Westports Holdings 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.