EN DE

IGB Commercial Real Estate Investment Trust (IGBCR) (5299) Fair Value & Analysis

Real Estate · MY · Market cap 1.5B MYR

IC IGB Commercial Real Estate Investment Trust (IGBCR) 5299 · KLSE
Price0.6100 MYR
Fair Value0.7100 MYR
Upside+16.4%
Quality69/100
Watch IGB Commercial Real Estate Investment Trust (IGBCR) for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 37.7% net margin
Low debt · generates free cash flow
7.44% dividend yield
Ranks above peers (14/14)
Moderate moat 64/100
Evidence: High Range 0.5000 MYR – 0.8400 MYR Share as image

Fair value as of: Jul 19, 2026

From 12 valuation models · updated 21 days ago

Share price +0.8% over the past month.

A solid business, screening 16% undervalued on our models.

What matters now

  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
  • Our model range runs from 0.5000 MYR (bear) to 0.8400 MYR (bull), base 0.7100 MYR. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 69/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

0.6350 MYR 0.3919 MYR Fair Value 0.7100 MYR Sep 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 19, 2026.

How to read this chart

59‑month range 0.3919 MYR – 0.6350 MYR · fair‑value band 0.5000 MYR – 0.8400 MYR · the 0.6100 MYR price screens below the 0.7100 MYR fair value. Dashed = 300-day average. As of Jul 19, 2026.

Full chart & analysis →

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

Analysis

IGB Commercial Real Estate Investment Trust (IGBCR) (5299) currently trades at 0.6100 MYR, while our model-based Fair Value estimate is 0.7100 MYR, implying the stock looks roughly 16.4% undervalued today. The Quality Score stands at 69/100 (solid quality), in the Real Estate 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: high), always confirm before acting.

Over the trailing twelve months, IGB Commercial Real Estate Investment Trust (IGBCR) generated revenue of 266M MYR at a net margin of 37.7%. Revenue grew 10.5% year over year. It earns a return on equity of 4.4%. Net debt stands at 789M MYR. Fundamentals as of Jul 19, 2026

Our scenario range runs from 0.5000 MYR (bear case) to 0.8400 MYR (bull case); at 0.6100 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 4% below its 52-week high and 21% above its 52-week low, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at -20% fair-value upside, at 16%, 5299 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 0.5400 MYR 1.19 MYR 2.29 MYR 80
Residual Income 0.6800 MYR 0.6800 MYR 0.5800 MYR 76
Gordon GGM 0.3000 MYR 0.5400 MYR 0.7500 MYR 70
All 12 models by family
DCF Models
FCF DCF 0.5900 MYR 1.10 MYR 2.43 MYR 38
5Y Revenue Exit 0.2300 MYR 0.5900 MYR 1.25 MYR 39
10Y Revenue Exit 0.3300 MYR 0.8000 MYR 1.31 MYR 36
Dividend Discount
Gordon GGM 0.3000 MYR 0.5400 MYR 0.7500 MYR 70
DDM Multi-Stage 0.3000 MYR 0.4900 MYR 0.5800 MYR 61
Multiples
P/S Multiple 0.5000 MYR 0.6700 MYR 0.8400 MYR 58
P/B Multiple 0.5000 MYR 0.6700 MYR 0.8400 MYR 55
EV/EBIT 0.3400 MYR 0.5500 MYR 0.7700 MYR 53
EV/Revenue 0.0500 MYR 0.2000 MYR 0.3500 MYR 43
Asset-Based
NCAV (Graham) 0.4800 MYR 0.6400 MYR 0.9600 MYR 50
Growth DCF
Growth DCF 0.5400 MYR 1.19 MYR 2.29 MYR 80
Economic Profit
Residual Income 0.6800 MYR 0.6800 MYR 0.5800 MYR 76

Widest divergence: Growth DCF (1.19 MYR) versus Dividend Discount (0.4900 MYR). Highest evidence: Growth DCF (80).

Notify me when 5299 reaches fair value

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

Key figures & financial health

Revenue (TTM) 266M MYR
Revenue growth (YoY) +10.5%
Net margin 37.7%
Return on equity 4.4%
Free cash flow 172M MYR FY2025
P/E ratio 15.0
More key figures
Operating margin 56.8%
EPS (TTM) 0.0400 MYR
Dividend yield 7.4%
EPS growth (YoY) +19.0%
Net debt 789M MYR FY2025

Figures from reported company fundamentals · as of Jul 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 69/100

Of which business quality 67 · Market factors (momentum, volatility) 63

Profitability 34
Margins and returns on capital today
Quality Growth 69
Are margins and returns improving?
Cashflow 96
Earnings quality: real cash, not paper profit
Fin. Strength 51
Balance sheet, leverage, solvency risk
Investment 98
Disciplined investing over empire-building
Low Volatility 100
Calm price path (market factor)
Momentum 43
Price trend over the last 3–12 months (market factor)
52W Momentum 55
Distance to the 52-week high (market factor)
Net Issuance 72
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

IGB Commercial Real Estate Investment Trust (IGBCR) was listed on the Main Market of Bursa Malaysia Securities Berhad on 20 September 2021. It was established with the principal investment policy of investing, directly and indirectly, in a portfolio of income-producing real estate used primarily for commercial purposes.

Full company description

IGB Commercial Real Estate Investment Trust (IGBCR) was listed on the Main Market of Bursa Malaysia Securities Berhad on 20 September 2021. It was established with the principal investment policy of investing, directly and indirectly, in a portfolio of income-producing real estate used primarily for commercial purposes. IGB Commercial Real Estate Investment Trust was incorporated in 2021 in Malaysia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

IGB Commercial Real Estate Investment Trust (IGBCR) reported revenue of 260M MYR in FY2025 versus 53.4M MYR in FY2021, a compound +48.5%/yr. Reported net income was 95.5M MYR in FY2025, compounding +44.3%/yr from FY2021.

Growth Quality 68/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
260M MYR
Latest YoY
+12.5%
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.
+10.9%
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.
+6.0%
Avg. growth/yr (7Y) 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.
+3.5%
Revenue +48.5%/yr
FY21 53.4M MYR
FY22 190M MYR
FY23 215M MYR
FY24 231M MYR
FY25 260M MYR
Net income +44.3%/yr
FY21 22.0M MYR
FY22 63.1M MYR
FY23 65.2M MYR
FY24 62.7M MYR
FY25 95.5M MYR

Watch 5299: 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). "IGB Commercial Real Estate Investment Trust (IGBCR) Fair Value". https://www.fairvalue-calculator.com/stock/5299

Peer Group

REIT - Office · 75 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 +16% · Above median
Return on equity (TTM) 4% · Above median
Return on assets 3% · Above median
Net margin (TTM) 38% · Top 25%
Operating margin (TTM) 57% · Above median
Revenue growth 11% · Top 25%
Dividend yield (TTM) 7.4% · Above median
Debt / equity 0.37× · Lower than 75% of peers

Valuation Multiples vs REIT - Office median · lower = cheaper

P/E (TTM) 15.1× · Cheaper than median
P/B 0.15× · Cheaper than 75% of peers
P/S (TTM) 1.35× · Cheaper than 75% of peers
P/FCF 2.1× · Cheaper than median
EV/EBITDA 11.2× · 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 55 · sector 33
FUTURE 53 · sector 0
PAST 17 · sector 5
HEALTH 82 · sector 64
DIVIDEND 100 · sector 100

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 REIT - Office stocks, each showing price versus our Fair Value estimate (as of Jul 19, 2026).

Stock Price Fair Value vs Fair Value
MERLIN Properties SOCIMI, S.A MRL €15.23 €6.46 -58%
BXP, Inc BXP $69.11 $53.27 -23%
Vornado Realty Trust VNORP $51.75 $41.59 -20%
Alexandria Real Estate Equities, Inc ARE $50.12 $59.48 +19%
Hudson Pacific Properties, Inc HPP $15.38 $4.60 -70%
Mapletree Pan Asia Commercial Trust N2IU 1.28 SGD 1.14 SGD -11%
Cousins Properties Incorporated CUZ $32.15 $17.62 -45%
Kilroy Realty Corporation KRC $39.42 $40.37 +2%
Keppel DC REIT AJBU 2.20 SGD 1.68 SGD -24%
DEXUS DXS A$5.64 A$4.49 -20%

Compare IGB Commercial Real Estate Investment Trust (IGBCR) with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate 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 IGB Commercial Real Estate Investment Trust (IGBCR) (5299) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of 0.7100 MYR versus a price of 0.6100 MYR, about +16% (undervalued).
What is the fair value of 5299?
Our model-based fair value for IGB Commercial Real Estate Investment Trust (IGBCR) is 0.7100 MYR (as of Jul 19, 2026), built from audited fundamentals. The current price is 0.6100 MYR.
What is the quality score of 5299?
IGB Commercial Real Estate Investment Trust (IGBCR) has a Quality Score of 69/100. 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 IGB Commercial Real Estate Investment Trust (IGBCR) (5299)?
IGB Commercial Real Estate Investment Trust (IGBCR) reported trailing-twelve-month revenue of about 266M MYR (latest available figure, as of Jul 19, 2026).
What is the net profit margin of 5299?
The net profit margin of IGB Commercial Real Estate Investment Trust (IGBCR) is about 37.7%, meaning it keeps roughly 37.7% of revenue as net income. Based on the latest reported figures.
Does IGB Commercial Real Estate Investment Trust (IGBCR) pay a dividend?
IGB Commercial Real Estate Investment Trust (IGBCR) currently shows a dividend yield of about 7.44% relative to its recent price (as of Jul 19, 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 IGB Commercial Real Estate Investment Trust (IGBCR) 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.