EN DE

Oasis Harvest Corporation (5265) Fair Value & Analysis

Consumer Cyclical · MY · Market cap 18.4M MYR

OH Oasis Harvest Corporation 5265 · KLSE
Price0.1450 MYR
Fair Value0.1700 MYR
Upside+17.2%
Quality50/100
Watch Oasis Harvest Corporation for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Loss-making · -69.1% net margin
Low debt · generates free cash flow
Mixed vs. peers (5/11)
Narrow moat 12/100
Evidence: Low Range 0.1100 MYR – 0.2300 MYR Share as image

Fair value as of: Jul 20, 2026

From 7 valuation models · updated 21 days ago

Share price +7.4% over the past month.

A solid business, screening 17% undervalued on our models.

What matters now

  • A fairly wide model range (0.1100 MYR to 0.2300 MYR) leaves room in how you read the outcome.
  • Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

1.25 MYR 0.1000 MYR Fair Value 0.1700 MYR Dec 2020 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 20, 2026.

How to read this chart

60‑month range 0.1000 MYR – 1.25 MYR · fair‑value band 0.1100 MYR – 0.2300 MYR · the 0.1450 MYR price screens below the 0.1700 MYR fair value. Dashed = 300-day average. As of Jul 20, 2026.

Full chart & analysis →

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

Analysis

Oasis Harvest Corporation (5265) currently trades at 0.1450 MYR, while our model-based Fair Value estimate is 0.1700 MYR, implying the stock looks roughly 17.2% undervalued today. The Quality Score stands at 50/100 (solid quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: low), always confirm before acting.

Over the trailing twelve months, Oasis Harvest Corporation generated revenue of 29.5M MYR at a net margin of -69.1%. It earns a return on equity of -83.4%. Net debt stands at 5.9M MYR. Fundamentals as of Jul 20, 2026

Our scenario range runs from 0.1100 MYR (bear case) to 0.2300 MYR (bull case); at 0.1450 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 46% below its 52-week high and 38% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -47% fair-value upside, at 17%, 5265 screens cheaper 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 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
Highest evidence
Growth DCF 0.4900 MYR 0.6100 MYR 0.7800 MYR 80
Rev-Margin DCF 0.2800 MYR 0.3500 MYR 0.4200 MYR 74
NCAV (Graham) 0.1100 MYR 0.1500 MYR 0.2200 MYR 50
All 7 models by family
DCF Models
FCF DCF 0.4800 MYR 0.6100 MYR 0.8000 MYR 38
5Y Revenue Exit 0.2800 MYR 0.3400 MYR 0.4400 MYR 39
10Y Revenue Exit 0.3700 MYR 0.4400 MYR 0.5000 MYR 36
Multiples
EV/Revenue 0.1100 MYR 0.1800 MYR 0.2400 MYR 43
Asset-Based
NCAV (Graham) 0.1100 MYR 0.1500 MYR 0.2200 MYR 50
Growth DCF
Growth DCF 0.4900 MYR 0.6100 MYR 0.7800 MYR 80
Rev-Margin DCF 0.2800 MYR 0.3500 MYR 0.4200 MYR 74

Widest divergence: DCF Models (0.4400 MYR) versus Asset-Based (0.1500 MYR). Highest evidence: Growth DCF (80).

Notify me when 5265 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 29.5M MYR
Revenue growth (YoY) +409%
Net margin -69.1%
Return on equity -83.4%
Free cash flow 10.1M MYR FY2023
Operating margin -10.9%
More key figures
EPS (TTM) -0.0600 MYR
EPS growth (YoY) -74.6%
Net debt 5.9M MYR FY2022

Figures from reported company fundamentals · as of Jul 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 50/100

Of which business quality 53 · Market factors (momentum, volatility) 29

Profitability 6
Margins and returns on capital today
Quality Growth 44
Are margins and returns improving?
Cashflow 100
Earnings quality: real cash, not paper profit
Fin. Strength 47
Balance sheet, leverage, solvency risk
Investment 80
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 25
Price trend over the last 3–12 months (market factor)
52W Momentum 12
Distance to the 52-week high (market factor)
Net Issuance 50
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

Oasis Harvest Corporation Berhad, an investment holding company, provides food, beverage, travel, leisure and hospitality, and events management services in Malaysia. The company operates through Palm Oil Milling, Central Kitchen, Investment Holding, Food and Beverage, Trading, and Others segments.

Full company description

Oasis Harvest Corporation Berhad, an investment holding company, provides food, beverage, travel, leisure and hospitality, and events management services in Malaysia. The company operates through Palm Oil Milling, Central Kitchen, Investment Holding, Food and Beverage, Trading, and Others segments. It offers luxury and lifestyle products; and health and beauty products and services. The company also engages in central kitchen for a chain of local restaurants; production and sale to the retail market of fast-moving consumer goods; and trading of products. In addition, it operates restaurants and bars under the Uncle Don's name; an Italian restaurant under the Verona Trattoria name; wine house; De.Wan 1958 by Chef Wan, a restaurants; Café Chef Wan, a cafe; halal dining; and trades in, wholesales, and imports alcohol related products. Further, the company provides travel services, including private and incentive tours; and exhibitions, conferences, and bespoke gatherings for corporate and personal occasions. The company was formerly known as Dolphin International Berhad and changed its name to Oasis Harvest Corporation Berhad in October 2024. Oasis Harvest Corporation Berhad was founded in 1992 and is headquartered in Kuala Lumpur, Malaysia.

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

Revenue & earnings trend

FY2019 – FY2023 · reported fiscal years

Oasis Harvest Corporation reported revenue of 17.1M MYR in FY2023 versus 12.5M MYR in FY2019, a compound +8.2%/yr. Reported net income was −9.3M MYR in FY2023.

Growth Quality 32/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2023)
17.1M MYR
Latest YoY
−3.3%
Avg. growth/yr (3Y) 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.
+24.2%
Avg. growth/yr (5Y) 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.
+5.1%
Avg. growth/yr (8Y) 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.
−16.1%
Revenue +8.2%/yr
FY19 12.5M MYR
FY20 8.9M MYR
FY21 9.5M MYR
FY22 17.7M MYR
FY23 17.1M MYR
Net income
FY19 −1.1M MYR
FY20 −40.9M MYR
FY21 −15.3M MYR
FY22 −8.9M MYR
FY23 −9.3M MYR

Watch 5265: 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). "Oasis Harvest Corporation Fair Value". https://www.fairvalue-calculator.com/stock/5265

Peer Group

Restaurants · 227 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 50 · Below median
Fair Value upside +17% · Above median
Return on assets -20% · Bottom 25%
Net margin (TTM) -69% · Bottom 25%
Operating margin (TTM) -11% · Bottom 25%
Revenue growth 409% · Top 25%
Debt / equity 0.20× · Higher than median

Valuation Multiples vs Restaurants median · lower = cheaper

P/B 0.14× · Cheaper than 75% of peers
P/S (TTM) 0.15× · Cheaper than 75% of peers
P/FCF 0.4× · Cheaper 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 56 · sector 28
FUTURE 100 · sector 20
PAST 0 · sector 16
HEALTH 90 · sector 97
DIVIDEND 0 · sector 58

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 Restaurants stocks, each showing price versus our Fair Value estimate (as of Jul 20, 2026).

Stock Price Fair Value vs Fair Value
McDonald's Corporation MCDS C$24.01 C$10.84 -55%
Starbucks Corporation SBUX $105.49 $35.83 -66%
Chipotle Mexican Grill, Inc CMG $34.63 $18.43 -47%
Yum! Brands, Inc YUM $163.54 $59.66 -64%
Restaurant Brands International Inc QSR C$104.19 C$36.37 -65%
Darden Restaurants, Inc DRI $195.74 $173.68 -11%
Yum China Holdings YUMC $43.90 $55.10 +26%
Texas Roadhouse, Inc TXRH $197.03 $104.89 -47%
Dutch Bros Inc BROS $68.36 $12.80 -81%
Domino's Pizza, Inc DPZ $322.18 $231.96 -28%

Compare Oasis Harvest Corporation with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 Oasis Harvest Corporation (5265) overvalued or undervalued?
As of Jul 20, 2026, our model estimates a fair value of 0.1700 MYR versus a price of 0.1450 MYR, about +17% (undervalued).
What is the fair value of 5265?
Our model-based fair value for Oasis Harvest Corporation is 0.1700 MYR (as of Jul 20, 2026), built from audited fundamentals. The current price is 0.1450 MYR.
What is the quality score of 5265?
Oasis Harvest Corporation has a Quality Score of 50/100. 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 Oasis Harvest Corporation (5265)?
Oasis Harvest Corporation reported trailing-twelve-month revenue of about 29.5M MYR (latest available figure, as of Jul 20, 2026).
What is the net profit margin of 5265?
The net profit margin of Oasis Harvest Corporation is about -69.1%, 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 Oasis Harvest Corporation 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.