PLINTAS (5320) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of PLINTAS MYR 0.88, price MYR 0.88, upside +0.0%, quality 51 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch PLINTAS 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
Prolintas Infra Business Trust, together with its subsidiaries, engages in the construction, toll collection, operation, and maintenance of highways in Malaysia. The company operates and manages four highways, including Ampang-Kuala Lumpur Elevated Highway, Guthrie Corridor Expressway, Lebuhraya Kemuning"Shah Alam, and Sistem Lingkaran Lebuhraya Kajang.
Show more
Prolintas Infra Business Trust, together with its subsidiaries, engages in the construction, toll collection, operation, and maintenance of highways in Malaysia. The company operates and manages four highways, including Ampang-Kuala Lumpur Elevated Highway, Guthrie Corridor Expressway, Lebuhraya Kemuning"Shah Alam, and Sistem Lingkaran Lebuhraya Kajang. The company was incorporated in 2023 and is based in Kuala Lumpur, Malaysia. Prolintas Infra Business Trust is a subsidiary of Projek Lintasan Kota Holdings Sdn Bhd.
Stock analysis
PLINTAS (5320) currently trades at 0.8800 MYR, while our model-based Fair Value estimate is 0.8800 MYR, implying the stock looks roughly 0.0% fairly valued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 0.8400 MYR per share, and 1 of the 11 models we run sit above the 0.8800 MYR price.
Bear case: the Earnings-Based group reads lowest at 0.3500 MYR, and 10 of the 11 models stay below the price. Evidence for this calculation is low.
Scenario range: 0.6200 MYR (bear) to 0.9200 MYR (bull), the price of 0.8800 MYR sits inside 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 51/100 (solid quality), in the Industrials sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
PLINTAS reported revenue of 347M MYR in FY2025 versus 366M MYR in FY2021, a compound −1.3%/yr. Reported net income was 28.9M MYR in FY2025, compounding −32.9%/yr from FY2021.
Key figures
Market cap 968M MYR (≈ $237M) · P/E ratio 22.0 · P/S ratio 1.83 · EPS (TTM) 0.0400 MYR · Dividend yield 7.5% · Net margin 8.3% · Return on equity 6.5% · Return on assets (EBIT) 4.1%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).
What moves the price
The share trades about 8% below its 52-week high and 3% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 10% fair-value upside, at 0%, 5320 screens richer than that median.
Fair Value models
Bear 0.6200 MYRFair Value 0.8800 MYRBull 0.9200 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.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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+7.8%
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.
−3.3%
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.
−2.5%
Start year 2020 (pandemic)
’20
’21
’22
’23
’24
’25
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.
−10.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year−17.7%
Dividend (yield on the price)7.5%
Profit margin 2020 to 2025 ⓘ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.51% → 48%
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+29.7%
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 +27.2% 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.Infrastructure Operations · 68 stocks
Beats the industry median on 6/13 measures
A mixed picture versus its industry peers.
Valuation
Quality Score51 · Below median
Fair Value upside+2% · Below median
Profitability
Return on equity (TTM)7% · Above median
Return on assets3% · Above median
Net margin (TTM)11% · Below median
Operating margin (TTM)64% · Top 25%
Growth and dividend
Revenue growth2% · Above median
Dividend yield (TTM)7.5% · Top 25%
Balance sheet
Debt / equity3.91× · Highest 25%
Valuation Multiplesvs Infrastructure Operations median · lower = cheaper
P/E (TTM)22.0× · Pricier than median
P/B0.39× · book value is mostly goodwill ⓘGoodwill and other intangible assets are larger than the equity. The book value mainly reflects prices paid for past acquisitions, so we do not rank this P/B against the peer group.
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). "PLINTAS Fair Value". https://www.fairvalue-calculator.com/stock/5320
Frequently asked questions
Is PLINTAS (5320) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 0.8800 MYR versus a price of 0.8800 MYR, about +0% upside (fairly valued).
What is the fair value of 5320?
Our model-based fair value for PLINTAS is 0.8800 MYR (as of Sep 24, 2026), built from audited fundamentals. The current price: 0.8800 MYR.
What is the quality score of 5320?
PLINTAS has a Quality Score of 51/100. 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 PLINTAS (5320)?
Our model-based price target is the fair value of 0.8800 MYR (as of Sep 24, 2026) from 13 valuation models. Cautious scenario 0.6200 MYR, optimistic scenario 0.9200 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the PLINTAS stock forecast for 2026?
Our models put fair value at 0.8800 MYR, about +0% upside versus a price of 0.8800 MYR (fairly valued). Cautious scenario 0.6200 MYR, optimistic scenario 0.9200 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of PLINTAS (5320)?
PLINTAS reported trailing-twelve-month revenue of about 349M MYR (latest available figure, as of Sep 24, 2026).
Does PLINTAS pay a dividend?
PLINTAS currently shows a dividend yield of about 7.50% relative to its recent price (as of Sep 24, 2026).
What growth is priced into PLINTAS (5320)?
For today's price to be fair in a discounted-cash-flow model, PLINTAS would have to grow free cash flow by +29.7 % per year for five years (discount rate 12.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -2.5 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 5320 use?
Our models discount PLINTAS at 12.6 %: a base by market capitalisation (micro), damped by beta 0.03, 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 PLINTAS that is +29.7 % per year a year over ten years, using the same discount rate (12.6 %) and the same formula as our fair value.
How much growth has PLINTAS (5320) delivered so far?
Over the past 5 years revenue at PLINTAS grew -2.5 % a year. The price currently implies +29.7 % 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 PLINTAS (5320) growing?
The median revenue growth in the sector is +4.6 % a year. That is the yardstick for the growth priced into PLINTAS (+29.7 % 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 PLINTAS (5320)?
The free-cash-flow yield on the price is 8.56 %: that much free cash flow PLINTAS produces per unit of market value. When it exceeds the discount rate of our models (12.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of PLINTAS (5320)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For PLINTAS it is 0.8800 MYR per share (as of Sep 24, 2026), against a price of 0.8800 MYR. It is the blended result of 13 valuation models (cash flow, earnings, asset, dividend).
Is PLINTAS stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 5320 trades below its calculated fair value: price 0.8800 MYR, fair value 0.8800 MYR, a gap of about +0% (fairly valued). 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 5320?
No. The price is what the market pays today (0.8800 MYR); the fair value is what the company's own numbers justify (0.8800 MYR). For PLINTAS the two are 0.0000 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is PLINTAS worth?
The market values PLINTAS at about 968M MYR (market capitalisation, as of Sep 24, 2026). Per share that is 0.8800 MYR; our models calculate a fair value of 0.8800 MYR per share.
What do the bullish and bearish scenarios say about 5320?
Our models span a range for PLINTAS: cautious scenario 0.6200 MYR, base 0.8800 MYR, optimistic 0.9200 MYR per share (as of Sep 24, 2026, price 0.8800 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 5320?
PLINTAS trades at a price-to-earnings ratio of 22.0 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 0.8800 MYR is built from several models across several years. Other multiples: P/B 0.4, P/S 0.7, EV/EBITDA 14.1.
How solid is the balance sheet of PLINTAS (5320)?
Balance-sheet figures for PLINTAS (as of Sep 24, 2026): return on equity 6.5%, debt of 3.91 per unit of equity. They feed the Quality Score of 51/100, which measures business quality independently of the share price.
How far is 5320 from its 52-week high?
PLINTAS trades at 0.8800 MYR, about 8% below its 52-week high of 0.9550 MYR and 3% above the low of 0.8550 MYR (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 0.8800 MYR is for.
Which stocks are comparable to PLINTAS?
From the same area (Industrials) we also value Transurban Group, China Merchants Expressway Network & Technology Holdings, Jiangsu Expressway Company, Shandong Hi-speed 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 PLINTAS stock attractive at the current price?
The data as of Sep 24, 2026: price 0.8800 MYR, calculated fair value 0.8800 MYR (+0%), Quality Score 51/100, from 13 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 5320 calculated?
We run PLINTAS through 13 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 0.8800 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 13.0 % above its aggregate fair value. PLINTAS itself currently trades above fair value. 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 PLINTAS (5320)?
The closing price on Sep 24, 2026 was 0.8800 MYR. Our model-based fair value is 0.8800 MYR, about +0% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with PLINTAS right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of PLINTAS
How large is the market capitalisation of PLINTAS (5320)?
The market capitalisation of PLINTAS is 968M MYR (≈ $237M). 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 PLINTAS (5320)?
The price-to-sales ratio of PLINTAS is 1.83 (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 PLINTAS (5320)?
Earnings per share at PLINTAS are 0.0400 MYR (price ÷ EPS = P/E 22.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of PLINTAS (5320)?
The dividend yield of PLINTAS is 7.5% (payout 165%). 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 PLINTAS (5320)?
The net margin of PLINTAS is 8.3% (fiscal year 2025). 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 PLINTAS (5320)?
The return on equity (ROE) of PLINTAS is 6.5% (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 PLINTAS (5320)?
On an EBIT basis the return on assets of PLINTAS is 4.1% (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 PLINTAS (5320)?
The operating margin of PLINTAS is 64.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at PLINTAS (5320)?
Revenue at PLINTAS is growing +2.1% versus a year earlier (3y avg −3.3%). 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 PLINTAS (5320)?
Earnings per share at PLINTAS are growing +276% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does PLINTAS (5320) carry?
The net debt of PLINTAS is 2.1B MYR (fiscal year 2025, ≈ 25.7 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch PLINTAS in the live analysis
One click puts PLINTAS 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.
