EN DE

SD Guthrie Berhad (5285) Fair Value & Analysis

Consumer Defensive · MY · Market cap 46.5B MYR

SG SD Guthrie Berhad 5285 · KLSE
Price6.78 MYR
Fair Value6.61 MYR
Upside-2.5%
Quality71/100
Watch SD Guthrie Berhad for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 2.8% net margin
Low debt · generates free cash flow
1.21% dividend yield
Trails peers (4/15)
Narrow moat 40/100
Evidence: High Range 3.44 MYR – 9.97 MYR Share as image

Fair value as of: Jul 16, 2026

From 26 valuation models · updated 22 days ago

Share price +11.3% over the past month.

A solid business, currently priced close to our fair value.

What matters now

  • The model range is unusually wide (3.44 MYR to 9.97 MYR). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

6.81 MYR 2.76 MYR Fair Value 6.61 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 2.76 MYR – 6.81 MYR · fair‑value band 3.44 MYR – 9.97 MYR · the 6.78 MYR price screens above the 6.61 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

SD Guthrie Berhad (5285) currently trades at 6.78 MYR, while our model-based Fair Value estimate is 6.61 MYR, implying the stock looks roughly 2.5% fairly valued today. We read business quality at 71/100 (solid quality), in the Consumer Defensive 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, SD Guthrie Berhad generated revenue of 12.6B MYR at a net margin of 2.8%. Revenue declined 2.6% year over year. It earns a return on equity of 2.2%. Net debt stands at 4.6B MYR. Fundamentals as of Jul 16, 2026

Our scenario range runs from 3.44 MYR (bear case) to 9.97 MYR (bull case); at 6.78 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 57% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -3% fair-value upside, at -3%, 5285 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 BearBaseBull Evidence
Highest evidence
Growth DCF 1.89 MYR 3.43 MYR 5.89 MYR 80
Residual Income 2.81 MYR 3.37 MYR 6.67 MYR 76
Rev-Margin DCF 3.29 MYR 6.19 MYR 9.67 MYR 74
All 26 models by family
DCF Models
FCF DCF 1.87 MYR 3.45 MYR 5.98 MYR 38
Owner Earnings 2.68 MYR 4.78 MYR 8.15 MYR 31
5Y Revenue Exit 3.29 MYR 6.26 MYR 10.21 MYR 39
5Y EBITDA Exit 4.50 MYR 8.62 MYR 13.61 MYR 41
5Y P/E Exit 3.66 MYR 6.98 MYR 10.61 MYR 38
10Y Revenue Exit 2.62 MYR 5.24 MYR 9.04 MYR 36
10Y EBITDA Exit 3.55 MYR 6.91 MYR 11.73 MYR 37
10Y P/E Exit 3.01 MYR 5.75 MYR 9.36 MYR 35
Earnings-Based
Graham-Dodd 2.58 MYR 9.52 MYR 12.86 MYR 54
Lynch FV 2.28 MYR 3.26 MYR 4.23 MYR 50
PEG = 1.0 2.28 MYR 3.26 MYR 4.23 MYR 46
EPV 3.23 MYR 3.87 MYR 4.42 MYR 59
Dividend Discount
Gordon GGM 1.79 MYR 3.72 MYR 5.89 MYR 70
DDM Multi-Stage 1.79 MYR 3.13 MYR 3.90 MYR 61
Multiples
P/E Multiple 5.70 MYR 7.60 MYR 9.50 MYR 63
P/S Multiple 4.84 MYR 6.46 MYR 8.07 MYR 58
P/B Multiple 4.84 MYR 6.46 MYR 8.07 MYR 55
EV/EBIT 6.47 MYR 8.81 MYR 11.15 MYR 53
EV/EBITDA 6.54 MYR 8.91 MYR 11.28 MYR 54
EV/Revenue 4.17 MYR 6.20 MYR 8.24 MYR 43
Asset-Based
NCAV (Graham) 1.48 MYR 1.98 MYR 2.96 MYR 50
Growth DCF
Growth DCF 1.89 MYR 3.43 MYR 5.89 MYR 80
Rev-Margin DCF 3.29 MYR 6.19 MYR 9.67 MYR 74
Economic Profit
Residual Income 2.81 MYR 3.37 MYR 6.67 MYR 76
ROIC Compounder 3.34 MYR 4.54 MYR 6.19 MYR 72
Growth Earnings
Growth-Adj P/E 4.13 MYR 5.90 MYR 7.67 MYR 68

Widest divergence: Multiples (6.46 MYR) versus Asset-Based (1.98 MYR). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 12.6B MYR
Revenue growth (YoY) -2.6%
Net margin 2.8%
Return on equity 2.2%
Free cash flow 1.4B MYR FY2025
P/E ratio 16.7
More key figures
Operating margin 17.1%
EPS (TTM) 0.3600 MYR
Dividend yield 1.4%
EPS growth (YoY) -1.2%
Net debt 4.6B MYR FY2025

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

Quality Score breakdown

Overall quality 71/100

Of which business quality 66 · Market factors (momentum, volatility) 82

Profitability 62
Margins and returns on capital today
Quality Growth 64
Are margins and returns improving?
Cashflow 42
Earnings quality: real cash, not paper profit
Fin. Strength 79
Balance sheet, leverage, solvency risk
Investment 78
Disciplined investing over empire-building
Low Volatility 97
Calm price path (market factor)
Momentum 65
Price trend over the last 3–12 months (market factor)
52W Momentum 92
Distance to the 52-week high (market factor)
Net Issuance 82
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

SD Guthrie Berhad operates as an integrated plantations company in Malaysia and internationally. It engages in the palm oil value chain, including upstream and downstream activities, research and development, renewables, and agribusiness activities.

Full company description

SD Guthrie Berhad operates as an integrated plantations company in Malaysia and internationally. It engages in the palm oil value chain, including upstream and downstream activities, research and development, renewables, and agribusiness activities. The company is also involved in the development, cultivation, and management of oil palm, rubber, coconut, and sugarcane plantation estates; milling of fresh fruit bunches into crude palm oil and palm kernel; cattle rearing and beef production; and crushing of palm kernel to crude palm kernel oil and palm kernel expeller. In addition, it offers refined oils and fats, and oil palm seeds and seedlings; crude palm oil, oleochemical products; oil palm tissue culture and technical product support services; red palm oils and tocotrienol based, vegetables oil, and fat products; and biodiesel products. Further, the company engages in the sale of derivatives; the development of green technology and renewable energy, including solar, biogas, and biomass projects; the trade of agricultural products and services; the supply of local manpower and related services; the manufacture and marketing of rat bait; agricultural mechanization and the commercialization of prototype machines and equipment; the operation of childcare centres, rest/guest houses, cafeterias/canteens, a golf course, and tourist attractions; the rental of conventional and recreational facilities; and the acquisition, development, and investment in trademarks, patents, and intellectual property rights; holding of land; and processing, production, and sale of ingredients for the food, feed, nutritional, pharmaceutical, and cosmetic industries. Additionally, it provides advisory and management consultancy services, as well as research and development services in biotechnology and agriculture. SD Guthrie Berhad was founded in 1821 and is headquartered in Petaling Jaya, Malaysia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

SD Guthrie Berhad reported revenue of 20.9B MYR in FY2025 versus 18.7B MYR in FY2021, a compound +2.8%/yr. Reported net income was 2.6B MYR in FY2025, compounding +2.5%/yr from FY2021.

Growth Quality 66/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
20.9B MYR
Latest YoY
+5.2%
Avg. growth/yr (3Y)
−0.3%
Avg. growth/yr (5Y)
+9.8%
Avg. growth/yr (11Y)
+6.6%
Revenue +2.8%/yr
FY21 18.7B MYR
FY22 21.0B MYR
FY23 18.4B MYR
FY24 19.8B MYR
FY25 20.9B MYR
Net income +2.5%/yr
FY21 2.4B MYR
FY22 2.6B MYR
FY23 2.0B MYR
FY24 2.3B MYR
FY25 2.6B MYR

Watch 5285: 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). "SD Guthrie Berhad Fair Value". https://www.fairvalue-calculator.com/stock/5285

Peer Group

Packaged Foods · 649 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 71 · Top 25%
Fair Value upside −3% · Above median
Return on equity (TTM) 2% · Below median
Return on assets 1% · Bottom 25%
Net margin (TTM) 3% · Below median
Operating margin (TTM) 17% · Top 25%
Revenue growth -3% · Below median
Dividend yield (TTM) 1.2% · Below median
Debt / equity 0.22× · Higher than median

Valuation Multiples vs Packaged Foods median · lower = cheaper

P/E (TTM) 18.7× · Pricier than median
P/B 0.56× · Cheaper than 75% of peers
P/S (TTM) 0.90× · Pricier than median
P/FCF 8.0× · Pricier than median
EV/EBITDA 10.3× · Pricier than median
PEG 4.01× · Pricier 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 30 · sector 30
FUTURE 0 · sector 20
PAST 9 · sector 28
HEALTH 89 · sector 96
DIVIDEND 24 · sector 47

Insider activity: 40/100

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

Stock Price Fair Value vs Fair Value
Nestlé India Limited NESTLEIND ₹1,427 ₹362.37 -75%
Britannia Industries Limited BRITANNIA ₹5,413 ₹1,870 -65%
Tata Consumer Products Limited TATACONSUM ₹1,089 ₹327.27 -70%
PT Indofood CBP Sukses Makmur Tbk ICBP 6,650 IDR 15,757 IDR +137%
Samyang Foods Co 003230 1,139,000 KRW 1,010,543 KRW -11%
Patanjali Foods Limited PATANJALI ₹413.80 ₹157.04 -62%
Vietnam Dairy Products Joint Stock Company VNM 58,500 VND 68,259 VND +17%
PT Mayora Indah Tbk, MYOR 1,750 IDR 2,699 IDR +54%
PT Cisarua Mountain Dairy Tbk CMRY 4,490 IDR 4,355 IDR -3%
Nongshim Co 004370 348,500 KRW 530,619 KRW +52%

Compare SD Guthrie Berhad with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive 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 SD Guthrie Berhad (5285) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of 6.61 MYR versus a price of 6.78 MYR, about −3% (fairly valued).
What is the fair value of 5285?
Our model-based fair value for SD Guthrie Berhad is 6.61 MYR (as of Jul 16, 2026), built from audited fundamentals. The current price is 6.78 MYR.
What is the quality score of 5285?
SD Guthrie Berhad has a Quality Score of 71/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of SD Guthrie Berhad (5285)?
SD Guthrie Berhad reported trailing-twelve-month revenue of about 12.6B MYR (latest available figure, as of Jul 16, 2026).
What is the net profit margin of 5285?
The net profit margin of SD Guthrie Berhad is about 2.8%, meaning it keeps roughly 2.8% of revenue as net income. Based on the latest reported figures.
Does SD Guthrie Berhad pay a dividend?
SD Guthrie Berhad currently shows a dividend yield of about 1.35% 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 SD Guthrie 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.