Shangri La Hotels Malaysia Bhd (5517) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Shangri La Hotels Malaysia Bhd MYR 2.07, price MYR 1.58, upside +31.0%, quality 66 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Shangri La Hotels Malaysia 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
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, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range 1.37 MYR – 3.30 MYR · fair‑value band 1.55 MYR – 2.59 MYR · the 1.58 MYR price screens below the 2.07 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 24, 2026.
Follow Shangri La Hotels Malaysia Bhd in your weekly email
Every Wednesday you see whether Shangri La Hotels Malaysia Bhd 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.
Shangri-La Hotels (Malaysia) Berhad, an investment holding company, owns and operates hotels and beach resorts primarily in Malaysia. The company operates through Hotels, Resorts, and Golf Course; and Investment Properties segments.
Show more
Shangri-La Hotels (Malaysia) Berhad, an investment holding company, owns and operates hotels and beach resorts primarily in Malaysia. The company operates through Hotels, Resorts, and Golf Course; and Investment Properties segments. It also engages in the property investment and management, and office management; operation of commercial laundry; and rental of offices, shoplots and apartments, and car parks. In addition, the company operates a golf course and clubhouse, and related facilities. The company was incorporated in 1971 and is based in Penang, Malaysia. Shangri-La Hotels (Malaysia) Berhad operates as a subsidiary of Hoopersville Limited.
Stock analysis
Shangri La Hotels Malaysia Bhd (5517) currently trades at 1.58 MYR, while our model-based Fair Value estimate is 2.07 MYR, implying the stock looks roughly 23.7% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 2.22 MYR per share, and 15 of the 26 models we run sit above the 1.58 MYR price.
Bear case: the Earnings-Based group reads lowest at 0.7300 MYR, and 11 of the 26 models stay below the price. Evidence for this calculation is low.
Scenario range: 1.55 MYR (bear) to 2.59 MYR (bull), the price of 1.58 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 66/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Shangri La Hotels Malaysia Bhd reported revenue of 544M MYR in FY2025 versus 129M MYR in FY2021, a compound +43.4%/yr. Reported net income was 41.4M MYR in FY2025.
Key figures
Market cap 695M MYR (≈ $171M) · P/E ratio 15.8 · P/S ratio 1.20 · EPS (TTM) 0.1000 MYR · Dividend yield 5.7% · Net margin 7.6% · Return on equity 5.6% · Return on assets (EBIT) 0.9%.
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 15% below its 52-week high and 2% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 46% fair-value upside, at 31%, 5517 screens richer than that median.
Fair Value models
Bear 1.55 MYRFair Value 2.07 MYRBull 2.59 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 2025 figures (about 9 months old). Earnings retained since then (0.0073 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.90/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+1.6%
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.
+14.4%
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.
+25.9%
Start year 2020 (pandemic). Over 10 years: +0.8% a year
Revenue growth 13 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.
+1.1%
’14
’15
’16
’17
’18
’19
’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. Basis: EBIT basis. 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.
≈ +5.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year−0.2%
Dividend (yield on the price)5.7%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−8% vs −6%, steady
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.−79% → 15%
Start year 2020 (pandemic)
⚠ Rate on operating basis: 2025 sits 159% above its own trend.
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).
+0.0%
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 −1.9% a year for the price.
Compare Shangri La Hotels Malaysia Bhd with another stock
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.Resorts & Casinos · 69 stocks
Beats the industry median on 12/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score66 · Top 25%
Fair Value upside+33% · Above median
Profitability
Return on equity (TTM)6% · Above median
Return on assets4% · Above median
Net margin (TTM)8% · Above median
Operating margin (TTM)18% · Above median
Growth and dividend
Revenue growth4% · Below median
Dividend yield (TTM)5.7% · Above median
Valuation Multiplesvs Resorts & Casinos 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.
Cite: Fair Value Calculator (2026). "Shangri La Hotels Malaysia Bhd Fair Value". https://www.fairvalue-calculator.com/stock/5517
Frequently asked questions
Is Shangri La Hotels Malaysia Bhd (5517) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 2.07 MYR versus a price of 1.58 MYR, about +31% upside (undervalued).
What is the fair value of 5517?
Our model-based fair value for Shangri La Hotels Malaysia Bhd is 2.07 MYR (as of Sep 24, 2026), built from audited fundamentals. The current price: 1.58 MYR.
What is the quality score of 5517?
Shangri La Hotels Malaysia Bhd has a Quality Score of 66/100. 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 Shangri La Hotels Malaysia Bhd (5517)?
Our model-based price target is the fair value of 2.07 MYR (as of Sep 24, 2026) from 26 valuation models. Cautious scenario 1.55 MYR, optimistic scenario 2.59 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the Shangri La Hotels Malaysia Bhd stock forecast for 2026?
Our models put fair value at 2.07 MYR, about +31% upside versus a price of 1.58 MYR (undervalued). Cautious scenario 1.55 MYR, optimistic scenario 2.59 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of Shangri La Hotels Malaysia Bhd (5517)?
Shangri La Hotels Malaysia Bhd reported trailing-twelve-month revenue of about 549M MYR (latest available figure, as of Sep 24, 2026).
Does Shangri La Hotels Malaysia Bhd pay a dividend?
Shangri La Hotels Malaysia Bhd currently shows a dividend yield of about 5.70% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Shangri La Hotels Malaysia Bhd (5517)?
For today's price to be fair in a discounted-cash-flow model, Shangri La Hotels Malaysia Bhd would have to grow free cash flow by +0.0 % 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 +25.9 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 5517 use?
Our models discount Shangri La Hotels Malaysia Bhd at 12.6 %: a base by market capitalisation (micro), damped by beta 0.42, 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 Shangri La Hotels Malaysia Bhd that is +0.0 % 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 Shangri La Hotels Malaysia Bhd (5517) delivered so far?
Over the past 5 years revenue at Shangri La Hotels Malaysia Bhd grew +25.9 % a year. The price currently implies +0.0 % 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 Shangri La Hotels Malaysia Bhd (5517) growing?
The median revenue growth in the sector is +2.6 % a year. That is the yardstick for the growth priced into Shangri La Hotels Malaysia Bhd (+0.0 % 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 Shangri La Hotels Malaysia Bhd (5517)?
The free-cash-flow yield on the price is 10.46 %: that much free cash flow Shangri La Hotels Malaysia Bhd 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 Shangri La Hotels Malaysia Bhd (5517)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Shangri La Hotels Malaysia Bhd it is 2.07 MYR per share (as of Sep 24, 2026), against a price of 1.58 MYR. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Shangri La Hotels Malaysia Bhd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 5517 trades below its calculated fair value: price 1.58 MYR, fair value 2.07 MYR, a gap of about +31% (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 5517?
No. The price is what the market pays today (1.58 MYR); the fair value is what the company's own numbers justify (2.07 MYR). For Shangri La Hotels Malaysia Bhd the two are 0.4900 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is Shangri La Hotels Malaysia Bhd worth?
The market values Shangri La Hotels Malaysia Bhd at about 695M MYR (market capitalisation, as of Sep 24, 2026). Per share that is 1.58 MYR; our models calculate a fair value of 2.07 MYR per share.
What do the bullish and bearish scenarios say about 5517?
Our models span a range for Shangri La Hotels Malaysia Bhd: cautious scenario 1.55 MYR, base 2.07 MYR, optimistic 2.59 MYR per share (as of Sep 24, 2026, price 1.58 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 5517?
Shangri La Hotels Malaysia Bhd trades at a price-to-earnings ratio of 15.8 (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 2.07 MYR is built from several models across several years. Other multiples: P/B 0.2, P/S 0.3, EV/EBITDA 1.0.
How solid is the balance sheet of Shangri La Hotels Malaysia Bhd (5517)?
Balance-sheet figures for Shangri La Hotels Malaysia Bhd (as of Sep 24, 2026): return on equity 5.6%. They feed the Quality Score of 66/100, which measures business quality independently of the share price.
How far is 5517 from its 52-week high?
Shangri La Hotels Malaysia Bhd trades at 1.58 MYR, about 15% below its 52-week high of 1.85 MYR and 2% above the low of 1.55 MYR (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 2.07 MYR is for.
Which stocks are comparable to Shangri La Hotels Malaysia Bhd?
From the same area (Consumer Cyclical) we also value Las Vegas Sands Corp, Galaxy Entertainment Group, Sands China Ltd, MGM Resorts International, through its subsidiaries,, 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 Shangri La Hotels Malaysia Bhd stock attractive at the current price?
The data as of Sep 24, 2026: price 1.58 MYR, calculated fair value 2.07 MYR (+31%), Quality Score 66/100, 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 5517 calculated?
We run Shangri La Hotels Malaysia 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 2.07 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. Shangri La Hotels Malaysia Bhd currently trades 31 % 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 Shangri La Hotels Malaysia Bhd (5517)?
The closing price on Sep 24, 2026 was 1.58 MYR. Our model-based fair value is 2.07 MYR, about +31% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Shangri La Hotels Malaysia Bhd right now?
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 (66/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Shangri La Hotels Malaysia Bhd
How large is the market capitalisation of Shangri La Hotels Malaysia Bhd (5517)?
The market capitalisation of Shangri La Hotels Malaysia Bhd is 695M MYR (≈ $171M). 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 Shangri La Hotels Malaysia Bhd (5517)?
The price-to-sales ratio of Shangri La Hotels Malaysia Bhd is 1.20 (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 Shangri La Hotels Malaysia Bhd (5517)?
Earnings per share at Shangri La Hotels Malaysia Bhd are 0.1000 MYR (price ÷ EPS = P/E 15.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Shangri La Hotels Malaysia Bhd (5517)?
The dividend yield of Shangri La Hotels Malaysia Bhd is 5.7% (payout 90.0%). 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 Shangri La Hotels Malaysia Bhd (5517)?
The net margin of Shangri La Hotels Malaysia Bhd is 7.6% (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 Shangri La Hotels Malaysia Bhd (5517)?
The return on equity (ROE) of Shangri La Hotels Malaysia Bhd is 5.6% (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 Shangri La Hotels Malaysia Bhd (5517)?
On an EBIT basis the return on assets of Shangri La Hotels Malaysia Bhd is 0.9% (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 Shangri La Hotels Malaysia Bhd (5517)?
The operating margin of Shangri La Hotels Malaysia Bhd is 18.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Shangri La Hotels Malaysia Bhd (5517)?
Revenue at Shangri La Hotels Malaysia Bhd is growing +3.6% versus a year earlier (3y avg +14.4%). 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 Shangri La Hotels Malaysia Bhd (5517)?
Earnings per share at Shangri La Hotels Malaysia Bhd are growing +28.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Shangri La Hotels Malaysia Bhd (5517) carry?
The net debt of Shangri La Hotels Malaysia Bhd is 174M MYR (fiscal year 2025, ≈ 2.4 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 Shangri La Hotels Malaysia Bhd in the live analysis
One click puts Shangri La Hotels Malaysia 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.
