DXN HOLDINGS BHD. (5318) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of DXN HOLDINGS BHD. MYR 0.85, price MYR 0.47, upside +82.8%, quality 64 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch DXN HOLDINGS BHD. for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
DXN Holdings Bhd. manufactures and sales health supplements and other products on direct sales basis in Latin America, Malaysia, Asia, North America, Africa, Europe, the Middle East, and Oceania.
Show more
DXN Holdings Bhd. manufactures and sales health supplements and other products on direct sales basis in Latin America, Malaysia, Asia, North America, Africa, Europe, the Middle East, and Oceania. It offers coffee, tea, nutritious drinks, juices, confectionery and biscuits, herbs, mushrooms and fungi, premixes, toothpastes, face masks, perfumes, body foams, shampoos, soaps, powders, travel kits, toothbrushes, sanitizers, massage and baby oil, lipsticks, finish powders, and scrubs. The company also operates cafes, glamping resort, tourism village complex, marine sanctuary, tour activities, and hold properties. In addition, it provides health food, non-alcoholic drinks, traditional medicines, biodiesel, and spirulina and cordyceps cereals, as well as other food products. Further, it offers information technology advising and consulting services; trades in computer hardware and software equipment; and plantation and cultivation of rubber trees and cash crops. Additionally, it engages in the research and development of biotechnology, bio-chemical, agricultural and biological products, analytical lab tests, tea plantation; wholesale and retail of pre-packaged food, beverages, tea, and mushrooms and agro farming; and investment and management of properties; lab test, consultation, and treatment business; and marketing consultancy and general trading businesses. It also offers shaker, vegi cleen, stirring cup, energy plus water system, yogurt maker, kimono, dilution bottle, coffee distiller, espresso kettle, OTG mug, pressure cooker, smart pot and ozonizer, diesel fuel additive, multipurpose and toilet bowl cleaner, and tea infuser; dish, dyna, and pine cleen; and car wash products. The company was founded in 1993 and is headquartered in Alor Setar, Malaysia. DXN Holdings Bhd. is a subsidiary of LSJ Global Sdn. Bhd.
Stock analysis
DXN HOLDINGS BHD. (5318) currently trades at 0.4650 MYR, while our model-based Fair Value estimate is 0.8500 MYR, implying the stock looks roughly 45.3% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 0.9300 MYR per share, and 22 of the 26 models we run sit above the 0.4650 MYR price.
Bear case: the Asset-Based group reads lowest at 0.1800 MYR, and 4 of the 26 models stay below the price. Evidence for this calculation is low.
Scenario range: 0.6000 MYR (bear) to 1.14 MYR (bull), the price of 0.4650 MYR sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 64/100 (solid quality), in the Consumer Defensive sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
DXN HOLDINGS BHD. reported revenue of 1.9B MYR in FY2026 versus 1.2B MYR in FY2022, a compound +11.2%/yr. Reported net income was 272M MYR in FY2026, compounding +2.8%/yr from FY2022.
Key figures
Market cap 2.3B MYR (≈ $567M) · P/E ratio 9.3 · P/S ratio 1.33 · EPS (TTM) 0.0500 MYR · Dividend yield 6.9% · Net margin 14.3% · Return on equity 20.4% · Return on assets (EBIT) 23.8%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 10% below its 52-week high and 7% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at −2% fair-value upside, at 83%, 5318 screens cheaper than that median.
Fair Value models
Bear 0.6000 MYRFair Value 0.8500 MYRBull 1.14 MYR
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2026 figures (about 7 months old). Earnings retained since then (0.0103 MYR per share) are deliberately not added.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 ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.91/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−2.0%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+5.8%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+12.6%
Start year 2021 (pandemic)
Revenue growth 6 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+9.1%
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years), in MYR ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in MYR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−66.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year−73.1%
Dividend (yield on the price)6.9%
Profit margin 2021 to 2026 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.27% → 24%
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−3.2%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Malaysia: IMF forecast 2.0% a year to 2030, 1.8% from 2016 to 2025) that is about −5.0% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Packaged Foods · 646 stocks
Beats the industry median on 11/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score64 · Top 25%
Fair Value upside+83% · Top 25%
Profitability
Return on equity (TTM)20% · Top 25%
Return on assets13% · Top 25%
Net margin (TTM)14% · Top 25%
Operating margin (TTM)20% · Top 25%
Growth and dividend
Revenue growth4% · Below median
Dividend yield (TTM)6.9% · Top 25%
Valuation Multiplesvs Packaged Foods median · lower = cheaper
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.
Is DXN HOLDINGS BHD. (5318) overvalued or undervalued?
As of Sep 23, 2026, our model estimates a fair value of 0.8500 MYR versus a price of 0.4650 MYR, about +83% upside (undervalued).
What is the fair value of 5318?
Our model-based fair value for DXN HOLDINGS BHD. is 0.8500 MYR (as of Sep 23, 2026), built from audited fundamentals. The current price: 0.4650 MYR.
What is the quality score of 5318?
DXN HOLDINGS BHD. has a Quality Score of 64/100. 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 price target for DXN HOLDINGS BHD. (5318)?
Our model-based price target is the fair value of 0.8500 MYR (as of Sep 23, 2026) from 26 valuation models. Cautious scenario 0.6000 MYR, optimistic scenario 1.14 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the DXN HOLDINGS BHD. stock forecast for 2026?
Our models put fair value at 0.8500 MYR, about +83% upside versus a price of 0.4650 MYR (undervalued). Cautious scenario 0.6000 MYR, optimistic scenario 1.14 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of DXN HOLDINGS BHD. (5318)?
DXN HOLDINGS BHD. reported trailing-twelve-month revenue of about 1.9B MYR (latest available figure, as of Sep 23, 2026).
Does DXN HOLDINGS BHD. pay a dividend?
DXN HOLDINGS BHD. currently shows a dividend yield of about 6.88% relative to its recent price (as of Sep 23, 2026).
What growth is priced into DXN HOLDINGS BHD. (5318)?
For today's price to be fair in a discounted-cash-flow model, DXN HOLDINGS BHD. would have to grow free cash flow by -3.2 % per year for five years (discount rate 9.7 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +12.6 % per year. As of Sep 23, 2026.
What discount rate (WACC) does the fair value of 5318 use?
Our models discount DXN HOLDINGS BHD. at 9.7 %: a base by market capitalisation (mid), damped by beta 0.23, country premium for Malaysia. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For DXN HOLDINGS BHD. that is -3.2 % per year a year over ten years, using the same discount rate (9.7 %) and the same formula as our fair value.
How much growth has DXN HOLDINGS BHD. (5318) delivered so far?
Over the past 5 years revenue at DXN HOLDINGS BHD. grew +12.6 % a year. The price currently implies -3.2 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of DXN HOLDINGS BHD. (5318) growing?
The median revenue growth in the sector is +2.7 % a year. That is the yardstick for the growth priced into DXN HOLDINGS BHD. (-3.2 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of DXN HOLDINGS BHD. (5318)?
The free-cash-flow yield on the price is 8.05 %: that much free cash flow DXN HOLDINGS BHD. produces per unit of market value. When it exceeds the discount rate of our models (9.7 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of DXN HOLDINGS BHD. (5318)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For DXN HOLDINGS BHD. it is 0.8500 MYR per share (as of Sep 23, 2026), against a price of 0.4650 MYR. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is DXN HOLDINGS BHD. stock overvalued or undervalued in 2026?
As of Sep 23, 2026, 5318 trades below its calculated fair value: price 0.4650 MYR, fair value 0.8500 MYR, a gap of about +83% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 5318?
No. The price is what the market pays today (0.4650 MYR); the fair value is what the company's own numbers justify (0.8500 MYR). For DXN HOLDINGS BHD. the two are 0.3850 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is DXN HOLDINGS BHD. worth?
The market values DXN HOLDINGS BHD. at about 2.3B MYR (market capitalisation, as of Sep 23, 2026). Per share that is 0.4650 MYR; our models calculate a fair value of 0.8500 MYR per share.
What do the bullish and bearish scenarios say about 5318?
Our models span a range for DXN HOLDINGS BHD.: cautious scenario 0.6000 MYR, base 0.8500 MYR, optimistic 1.14 MYR per share (as of Sep 23, 2026, price 0.4650 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 5318?
DXN HOLDINGS BHD. trades at a price-to-earnings ratio of 9.3 (as of Sep 23, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 0.8500 MYR is built from several models across several years. Other multiples: PEG 0.6, P/B 0.4, P/S 0.3.
What is the PEG ratio of 5318?
The PEG ratio of DXN HOLDINGS BHD. is 0.60 (P/E divided by earnings growth, as of Sep 23, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of DXN HOLDINGS BHD. (5318)?
Balance-sheet figures for DXN HOLDINGS BHD. (as of Sep 23, 2026): return on equity 20.4%. They feed the Quality Score of 64/100, which measures business quality independently of the share price.
How far is 5318 from its 52-week high?
DXN HOLDINGS BHD. trades at 0.4650 MYR, about 10% below its 52-week high of 0.5155 MYR and 7% above the low of 0.4350 MYR (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 0.8500 MYR is for.
Which stocks are comparable to DXN HOLDINGS BHD.?
From the same area (Consumer Defensive) we also value Nestlé S.A, Danone S.A, The Kraft Heinz Company, Foshan Haitian Flavouring and Food Company, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is DXN HOLDINGS BHD. stock attractive at the current price?
The data as of Sep 23, 2026: price 0.4650 MYR, calculated fair value 0.8500 MYR (+83%), Quality Score 64/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 5318 calculated?
We run DXN HOLDINGS BHD. through 26 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 0.8500 MYR, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.1 % above its aggregate fair value. DXN HOLDINGS BHD. currently trades 83 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of DXN HOLDINGS BHD. (5318)?
The closing price on Sep 23, 2026 was 0.4650 MYR. Our model-based fair value is 0.8500 MYR, about +83% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with DXN HOLDINGS BHD. right now?
The price is below even our cautious bear case (0.6000 MYR). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (64/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (0.6000 MYR to 1.14 MYR) leaves room in how you read the outcome.
Key figures of DXN HOLDINGS BHD.
How large is the market capitalisation of DXN HOLDINGS BHD. (5318)?
The market capitalisation of DXN HOLDINGS BHD. is 2.3B MYR (≈ $567M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of DXN HOLDINGS BHD. (5318)?
The price-to-sales ratio of DXN HOLDINGS BHD. is 1.33 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of DXN HOLDINGS BHD. (5318)?
Earnings per share at DXN HOLDINGS BHD. are 0.0500 MYR (price ÷ EPS = P/E 9.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of DXN HOLDINGS BHD. (5318)?
The dividend yield of DXN HOLDINGS BHD. is 6.9% (payout 64.0%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of DXN HOLDINGS BHD. (5318)?
The net margin of DXN HOLDINGS BHD. is 14.3% (fiscal year 2026). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of DXN HOLDINGS BHD. (5318)?
The return on equity (ROE) of DXN HOLDINGS BHD. is 20.4% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of DXN HOLDINGS BHD. (5318)?
On an EBIT basis the return on assets of DXN HOLDINGS BHD. is 23.8% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of DXN HOLDINGS BHD. (5318)?
The operating margin of DXN HOLDINGS BHD. is 19.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at DXN HOLDINGS BHD. (5318)?
Revenue at DXN HOLDINGS BHD. is growing +3.4% versus a year earlier (3y avg +5.8%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at DXN HOLDINGS BHD. (5318)?
Earnings per share at DXN HOLDINGS BHD. are growing −25.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does DXN HOLDINGS BHD. (5318) hold?
DXN HOLDINGS BHD. holds more cash than debt, 399M MYR net (fiscal year 2026). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch DXN HOLDINGS BHD. in the live analysis
One click puts DXN HOLDINGS BHD. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
