EN DE

Wasco Greenergy Berhad (5343) Fair Value & Analysis

Utilities · MY · Market cap 190M MYR

WG Wasco Greenergy Berhad 5343 · KLSE
Price0.3650 MYR
Fair Value0.5800 MYR
Upside+58.9%
Quality53/100
Watch Wasco Greenergy Berhad for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 8.5% net margin
Low debt · generates free cash flow
5.26% dividend yield
Ranks above peers (12/14)
Moderate moat 48/100
Evidence: High Range 0.4400 MYR – 0.7800 MYR Share as image

Fair value as of: Jul 19, 2026

From 22 valuation models · updated 22 days ago

Share price −8.8% over the past month.

A solid business, screening 59% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (0.4400 MYR). The market is more pessimistic than our downside scenario.
  • Solid quality (53/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (8 months)

0.8743 MYR 0.3150 MYR Fair Value 0.5800 MYR Dec 2025 Aug 2026

White line = price, green steps = our fair value per fiscal year. As of Jul 19, 2026.

How to read this chart

8‑month range 0.3150 MYR – 0.8743 MYR · fair‑value band 0.4400 MYR – 0.7800 MYR · the 0.3650 MYR price screens below the 0.5800 MYR fair value. As of Jul 19, 2026.

Full chart & analysis →

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

Analysis

Wasco Greenergy Berhad (5343) currently trades at 0.3650 MYR, while our model-based Fair Value estimate is 0.5800 MYR, implying the stock looks roughly 58.9% undervalued today. The Quality Score stands at 53/100 (solid quality), in the Utilities 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, Wasco Greenergy Berhad generated revenue of 259M MYR at a net margin of 8.5%. Revenue declined 11.5% year over year. It earns a return on equity of 11.4%. Net debt stands at 10.5M MYR. Fundamentals as of Jul 19, 2026

Our scenario range runs from 0.4400 MYR (bear case) to 0.7800 MYR (bull case); at 0.3650 MYR, the current price sits below 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 62% below its 52-week high, currently below its 200-day average. For context, the median of 10 Utilities peers we cover trades at -30% fair-value upside, at 59%, 5343 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 0.2900 MYR 0.3600 MYR 0.4600 MYR 80
Residual Income 0.4100 MYR 0.4200 MYR 0.4300 MYR 76
Rev-Margin DCF 0.5300 MYR 0.8300 MYR 1.20 MYR 74
All 22 models by family
DCF Models
FCF DCF 0.2800 MYR 0.3600 MYR 0.4800 MYR 38
Owner Earnings 0.2900 MYR 0.3700 MYR 0.5000 MYR 31
5Y Revenue Exit 0.5300 MYR 0.8200 MYR 1.26 MYR 39
5Y EBITDA Exit 0.4600 MYR 0.7100 MYR 1.04 MYR 41
5Y P/E Exit 0.4100 MYR 0.6200 MYR 0.8700 MYR 38
10Y Revenue Exit 0.3900 MYR 0.5800 MYR 0.7800 MYR 36
10Y EBITDA Exit 0.3700 MYR 0.5100 MYR 0.6700 MYR 37
10Y P/E Exit 0.3400 MYR 0.4700 MYR 0.5800 MYR 35
Earnings-Based
Graham-Dodd 0.3100 MYR 0.3800 MYR 0.4200 MYR 54
EPV 0.5000 MYR 0.5600 MYR 0.6100 MYR 59
Multiples
P/E Multiple 0.6100 MYR 0.8200 MYR 1.02 MYR 63
P/S Multiple 0.5800 MYR 0.7700 MYR 0.9700 MYR 58
P/B Multiple 0.5800 MYR 0.7700 MYR 0.9700 MYR 55
EV/EBIT 1.01 MYR 1.35 MYR 1.69 MYR 53
EV/EBITDA 0.7200 MYR 0.9700 MYR 1.21 MYR 54
EV/Revenue 0.8100 MYR 1.17 MYR 1.52 MYR 43
Asset-Based
NCAV (Graham) 0.2700 MYR 0.3600 MYR 0.5400 MYR 50
Growth DCF
Growth DCF 0.2900 MYR 0.3600 MYR 0.4600 MYR 80
Rev-Margin DCF 0.5300 MYR 0.8300 MYR 1.20 MYR 74
Economic Profit
Residual Income 0.4100 MYR 0.4200 MYR 0.4300 MYR 76
ROIC Compounder 0.5000 MYR 0.5700 MYR 0.6300 MYR 72
Growth Earnings
Growth-Adj P/E 0.4400 MYR 0.6200 MYR 0.8100 MYR 68

Widest divergence: Multiples (0.8200 MYR) versus Asset-Based (0.3600 MYR). Highest evidence: Growth DCF (80).

Notify me when 5343 reaches fair value

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

Key figures & financial health

Revenue (TTM) 259M MYR
Revenue growth (YoY) -11.5%
Net margin 8.5%
Return on equity 11.4%
Free cash flow 20.0M MYR FY2025
P/E ratio 9.5
More key figures
Operating margin 10.0%
EPS (TTM) 0.0400 MYR
Dividend yield 5.3%
EPS growth (YoY) -34.0%
Net debt 10.5M MYR FY2025

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

Quality Score breakdown

Overall quality 53/100

Of which business quality 54 · Market factors (momentum, volatility) 8

Profitability 42
Margins and returns on capital today
Quality Growth 17
Are margins and returns improving?
Cashflow 49
Earnings quality: real cash, not paper profit
Fin. Strength 82
Balance sheet, leverage, solvency risk
Investment 45
Disciplined investing over empire-building
Low Volatility 22
Calm price path (market factor)
Momentum 0
Price trend over the last 3–12 months (market factor)
52W Momentum 5
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

Wasco Greenergy Berhad operates biomass and steam energy plants in Bursa Malaysia. The company offers services including engineering, procurement, construction, and commissioning of steam energy systems and auxiliary facilities; supply of steam turbine generator systems, equipment, and spare parts for the palm oil and other agricultural industries; and …

Full company description

Wasco Greenergy Berhad operates biomass and steam energy plants in Bursa Malaysia. The company offers services including engineering, procurement, construction, and commissioning of steam energy systems and auxiliary facilities; supply of steam turbine generator systems, equipment, and spare parts for the palm oil and other agricultural industries; and provision of after-sales services for these systems. The company also engages in investment holding and provision of management services. In addition, it offers heat recovery steam generators, gas-fired steam energy systems, and related industrial applications. Wasco Greenergy Berhad was incorporated in 2023 and is headquartered in Shah Alam, Malaysia. Wasco Greenergy Berhad operates as a subsidiary of Wasco Berhad.

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

Revenue & earnings trend

FY2022 – FY2025 · reported fiscal years

Wasco Greenergy Berhad reported revenue of 267M MYR in FY2025 versus 267M MYR in FY2022, a compound −0.0%/yr. Reported net income was 22.7M MYR in FY2025, compounding +0.6%/yr from FY2022.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
267M MYR
Latest YoY
−3.7%
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.
+0.0%
Revenue −0.0%/yr
FY22 267M MYR
FY23 289M MYR
FY24 277M MYR
FY25 267M MYR
Net income +0.6%/yr
FY22 22.3M MYR
FY23 29.8M MYR
FY24 34.3M MYR
FY25 22.7M MYR

Watch 5343: 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). "Wasco Greenergy Berhad Fair Value". https://www.fairvalue-calculator.com/stock/5343

Peer Group

Utilities - Renewable · 220 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 53 · Above median
Fair Value upside +59% · Top 25%
Return on equity (TTM) 11% · Top 25%
Return on assets 7% · Top 25%
Net margin (TTM) 9% · Above median
Operating margin (TTM) 10% · Below median
Revenue growth -12% · Below median
Dividend yield (TTM) 5.3% · Top 25%
Debt / equity 0.13× · Lower than 75% of peers

Valuation Multiples vs Utilities - Renewable median · lower = cheaper

P/E (TTM) 9.5× · Cheaper than 75% of peers
P/B 0.17× · Cheaper than 75% of peers
P/S (TTM) 0.18× · Cheaper than 75% of peers
P/FCF 2.3× · Cheaper than median
EV/EBITDA 1.2× · Cheaper 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 100 · sector 12
FUTURE 0 · sector 0
PAST 46 · sector 12
HEALTH 93 · sector 68
DIVIDEND 100 · sector 48

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

Stock Price Fair Value vs Fair Value
China Yangtze Power Co 600900 ¥27.99 ¥25.13 -10%
Ørsted A/S ORSTED kr 149.70 kr 31.40 -79%
Huaneng Lancang River Hydropower Inc 600025 ¥9.81 ¥5.57 -43%
Adani Green Energy Limited ADANIGREEN ₹1,537 ₹170.50 -89%
AXIA Energia SA AXIAP $10.74 $9.65 -10%
VERBUND AG OEWA €58.65 €66.19 +13%
BEP BEP $32.33 $73.35 +127%
BEPUN BEPUN C$44.56 C$10.15 -77%
Fortum Oyj FORTUM €19.89 €13.90 -30%
China Longyuan Power Group 001289 ¥16.21 ¥8.23 -49%

Compare Wasco Greenergy Berhad with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Utilities 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 Wasco Greenergy Berhad (5343) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of 0.5800 MYR versus a price of 0.3650 MYR, about +59% (undervalued).
What is the fair value of 5343?
Our model-based fair value for Wasco Greenergy Berhad is 0.5800 MYR (as of Jul 19, 2026), built from audited fundamentals. The current price is 0.3650 MYR.
What is the quality score of 5343?
Wasco Greenergy Berhad has a Quality Score of 53/100. 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 Wasco Greenergy Berhad (5343)?
Wasco Greenergy Berhad reported trailing-twelve-month revenue of about 259M MYR (latest available figure, as of Jul 19, 2026).
What is the net profit margin of 5343?
The net profit margin of Wasco Greenergy Berhad is about 8.5%, meaning it keeps roughly 8.5% of revenue as net income. Based on the latest reported figures.
Does Wasco Greenergy Berhad pay a dividend?
Wasco Greenergy Berhad currently shows a dividend yield of about 4.21% 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 Wasco Greenergy 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.