PLINTAS (5320) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of PLINTAS stock MYR 0.94, price MYR 0.85, upside +10.0%, quality 51 out of 100. Rating: fairly valued. Calculated from audited financials with 14 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 8, 2026.
How to read this chart
31‑month range 0.7160 MYR – 0.9550 MYR · fair‑value band 0.6460 MYR – 1.17 MYR · the 0.8500 MYR price screens below the 0.9350 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow PLINTAS in your weekly email
Every Wednesday you see whether PLINTAS is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Prolintas Infra Business Trust, together with its subsidiaries, engages in the construction, toll collection, operation, and maintenance of highways in Malaysia.
Show moreShow less
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 0.8500 MYR, while our model-based Fair Value estimate is 0.9350 MYR, so the stock looks roughly fairly valued today (gap 9.1%).
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 0.8300 MYR per share, and 1 of the 12 models we run sit above the 0.8500 MYR price.
Bear case: the Earnings-Based group reads lowest at 0.3500 MYR, and 11 of the 12 models stay below the price. Data coverage for this calculation is low.
Scenario range: 0.6460 MYR (bear) to 1.17 MYR (bull), the price of 0.8500 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 935M MYR (≈ $230M) Micro · P/E ratio 21.3 · P/S ratio 2.69 · EPS (TTM) 0.0400 MYR · Dividend yield 7.8% · Net margin 11.4% · Return on equity 6.6% · Return on assets (EBIT) 4.1% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 52 out of 100 (low confidence).
What moves the price
The share trades about 11% below its 52-week high and 4% 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 10%, 5320 screens cheaper than that median.
Fair Value models
Bear0.6460 MYRFair Value 0.9350 MYRBull1.17 MYR
Price 0.8500 MYR · Upside +10.0%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = 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.
−9.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year−17.7%
Dividend (yield on the price)7.8%
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).
+29.5%
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 +27.0% 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.Infrastructure Operations · 60 stocks
Beats the industry median on 3/13 measures
Overall it trails its industry peers.
Valuation
Quality Score51 · Below median
Fair Value upside+10.0% · Below median
Profitability
Return on equity (12 months)6.6% · Above median
Return on assets0.8% · Bottom 25%
Net margin (12 months)11.4% · Below median
Operating margin (12 months)57.6% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)−0.6% · Below median
Dividend yield (12 months)7.8% · Top 25%
Balance sheet
Debt / equity3.91× · Highest 25%
Valuation Multiplesvs Infrastructure Operations median · lower = cheaper
P/E (12 months)21.3× · Pricier than median
P/B1.55× · 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.
P/S (12 months)2.69× · Pricier than median
Price / free cash flow (fiscal year)11.3× · Pricier than median
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 Nov 8, 2026, our model estimates a fair value of 0.9350 MYR versus a price of 0.8500 MYR, about +10% upside (fairly valued).
What is the fair value of 5320?
Our model-based fair value for PLINTAS is 0.9350 MYR (as of Nov 8, 2026), built from audited fundamentals. The current price: 0.8500 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 0.9350 MYR (as of Nov 8, 2026) from 14 valuation models. Cautious scenario 0.6460 MYR, optimistic scenario 1.17 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 0.9350 MYR, about +10% upside versus a price of 0.8500 MYR (fairly valued). Cautious scenario 0.6460 MYR, optimistic scenario 1.17 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of PLINTAS (5320)?
PLINTAS reported trailing-twelve-month revenue of about 348M MYR (latest available figure, as of Nov 8, 2026).
Does PLINTAS pay a dividend?
PLINTAS currently shows a dividend yield of 7.76% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of PLINTAS (5320) and when is the ex-dividend date?
PLINTAS pays a dividend of 0.066 MYR per share a year, a dividend yield of 7.8%. The last ex-dividend date was Sep 9, 2026. The payout ratio is 165% of earnings. Free cash flow covers the dividend 1.14 times. Our assessment: Payout strained. The dividend exceeds reported earnings (though reported profit is often depressed by one-off charges), and free cash flow only just covers it (or coverage is unknown). Not an emergency, but little room for error.
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 +29.5 % 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 Nov 8, 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 +29.5 % per year for five years, then slowing evenly to 2 % by year ten, 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 free-cash-flow growth of +29.5 % per 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 +7.8 % a year. That is the yardstick for the growth priced into PLINTAS (+29.5 % per 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 8.86 %: 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 0.9350 MYR per share (as of Nov 8, 2026), against a price of 0.8500 MYR. It is the blended result of 14 valuation models in 7 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Growth DCF, Economic Profit, Growth Earnings).
Is PLINTAS stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 5320 trades below its calculated fair value: price 0.8500 MYR, fair value 0.9350 MYR, a gap of about +10% (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 (0.8500 MYR); the fair value is what the company's own numbers justify (0.9350 MYR). For PLINTAS the two are 0.0850 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 935M MYR (market capitalisation, as of Nov 8, 2026). Per share that is 0.8500 MYR; our models calculate a fair value of 0.9350 MYR per share.
What do the bullish and bearish scenarios say about 5320?
Our models span a range for PLINTAS: cautious scenario 0.6460 MYR, base 0.9350 MYR, optimistic 1.17 MYR per share (as of Nov 8, 2026, price 0.8500 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 21.3 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 0.9350 MYR is built from several models across several years. Other multiples: P/B 1.6, P/S 2.7, EV/EBITDA 18.3.
How solid is the balance sheet of PLINTAS (5320)?
Balance-sheet figures for PLINTAS (as of Nov 8, 2026): return on equity 6.6%, 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 0.8500 MYR, about 11% below its 52-week high of 0.9550 MYR and 4% above the low of 0.8200 MYR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 0.9350 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 Nov 8, 2026: price 0.8500 MYR, calculated fair value 0.9350 MYR (+10%), Quality Score 51/100, from 14 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 14 models from 7 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 0.9350 MYR builds on their evidence-weighted average, 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 13.3% above its aggregate fair value. PLINTAS currently trades 9% 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 PLINTAS (5320)?
The closing price on Nov 6, 2026 was 0.8500 MYR. Our model-based fair value is 0.9350 MYR, about +10% 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. A fairly wide model range (0.6460 MYR to 1.17 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.
Key figures of PLINTAS
How large is the market capitalisation of PLINTAS (5320)?
The market capitalisation of PLINTAS is 935M MYR (≈ $230M). 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 2.69 (last twelve months). 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 21.3). 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 7.8% (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 11.4% (last twelve months). 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 6.6% (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 57.6% (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 −0.6% 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 +13.4% 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 27,000+ stock screener.
Thin data
Nov 8, 2026