EN DE

Malaysia Smelting Corporation (5916) Fair Value & Analysis

Basic Materials · MY · Market cap 1.6B MYR

MS Malaysia Smelting Corporation 5916 · KLSE
Price2.17 MYR
Fair Value1.98 MYR
Upside-8.8%
Quality65/100
Watch Malaysia Smelting Corporation for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 6.4% net margin
Low debt · generates free cash flow
4.10% dividend yield
Ranks above peers (14/14)
Moderate moat 55/100
Evidence: Medium Range 1.35 MYR – 2.56 MYR Share as image

Fair value as of: Jul 16, 2026

From 25 valuation models · updated 25 days ago

Fair value updated Jul 16, 2026, revised from 1.99 MYR to 1.98 MYR (−0.5%) since Jul 11, 2026. Share price +16.7% over the past month.

A solid business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • A fairly wide model range (1.35 MYR to 2.56 MYR) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

2.26 MYR 0.4951 MYR Fair Value 1.98 MYR Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range 0.4951 MYR – 2.26 MYR · fair‑value band 1.35 MYR – 2.56 MYR · the 2.17 MYR price screens above the 1.98 MYR fair value. Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

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

Analysis

Malaysia Smelting Corporation (5916) currently trades at 2.17 MYR, while our model-based Fair Value estimate is 1.98 MYR, implying the stock looks roughly 8.8% fairly valued today. The Quality Score stands at 65/100 (solid quality), in the Basic Materials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Malaysia Smelting Corporation generated revenue of 1.8B MYR at a net margin of 6.4%. Revenue grew 23.6% year over year. It earns a return on equity of 17.1%. Net debt stands at 158M MYR. Fundamentals as of Jul 16, 2026

Our scenario range runs from 1.35 MYR (bear case) to 2.56 MYR (bull case); at 2.17 MYR, the current price sits within 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 7% below its 52-week high and 100% above its 52-week low, currently above its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -34% fair-value upside, at -9%, 5916 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 0.9700 MYR 1.19 MYR 1.46 MYR 80
Residual Income 0.7500 MYR 0.8300 MYR 1.07 MYR 76
Rev-Margin DCF 1.48 MYR 2.24 MYR 3.05 MYR 74
All 25 models by family
DCF Models
FCF DCF 0.9600 MYR 1.21 MYR 1.52 MYR 38
Owner Earnings 1.03 MYR 1.30 MYR 1.64 MYR 31
5Y Revenue Exit 1.48 MYR 2.24 MYR 3.19 MYR 39
5Y EBITDA Exit 1.57 MYR 2.40 MYR 3.33 MYR 41
5Y P/E Exit 1.33 MYR 1.97 MYR 2.61 MYR 38
10Y Revenue Exit 1.21 MYR 1.80 MYR 2.56 MYR 36
10Y EBITDA Exit 1.30 MYR 1.90 MYR 2.65 MYR 37
10Y P/E Exit 1.16 MYR 1.64 MYR 2.17 MYR 35
Earnings-Based
Graham-Dodd 0.6600 MYR 1.60 MYR 2.07 MYR 54
PEG = 1.0 0.2800 MYR 0.4000 MYR 0.5300 MYR 46
EPV 1.35 MYR 1.50 MYR 1.63 MYR 59
Dividend Discount
Gordon GGM 0.5800 MYR 0.9300 MYR 1.29 MYR 70
DDM Multi-Stage 0.5800 MYR 0.8200 MYR 1.05 MYR 61
Multiples
P/E Multiple 1.54 MYR 2.05 MYR 2.56 MYR 63
P/S Multiple 1.24 MYR 1.66 MYR 2.07 MYR 58
P/B Multiple 1.24 MYR 1.66 MYR 2.07 MYR 55
EV/EBIT 2.65 MYR 3.44 MYR 4.24 MYR 53
EV/EBITDA 2.25 MYR 2.92 MYR 3.59 MYR 54
EV/Revenue 1.96 MYR 2.69 MYR 3.43 MYR 43
Asset-Based
NCAV (Graham) 0.4400 MYR 0.5800 MYR 0.8700 MYR 50
Growth DCF
Growth DCF 0.9700 MYR 1.19 MYR 1.46 MYR 80
Rev-Margin DCF 1.48 MYR 2.24 MYR 3.05 MYR 74
Economic Profit
Residual Income 0.7500 MYR 0.8300 MYR 1.07 MYR 76
ROIC Compounder 1.39 MYR 1.60 MYR 1.82 MYR 72
Growth Earnings
Growth-Adj P/E 1.17 MYR 1.67 MYR 2.18 MYR 68

Widest divergence: Multiples (2.05 MYR) versus Asset-Based (0.5800 MYR). Highest evidence: Growth DCF (80).

Notify me when 5916 reaches fair value

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

Key figures & financial health

Revenue (TTM) 1.8B MYR
Revenue growth (YoY) +23.6%
Net margin 6.4%
Return on equity 17.1%
Free cash flow 66.5M MYR FY2025
P/E ratio 15.5
More key figures
Operating margin 15.7%
EPS (TTM) 0.1400 MYR
Dividend yield 3.8%
EPS growth (YoY) +456%
Net debt 158M MYR FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 65/100

Of which business quality 63 · Market factors (momentum, volatility) 77

Profitability 61
Margins and returns on capital today
Quality Growth 48
Are margins and returns improving?
Cashflow 41
Earnings quality: real cash, not paper profit
Fin. Strength 70
Balance sheet, leverage, solvency risk
Investment 91
Disciplined investing over empire-building
Low Volatility 59
Calm price path (market factor)
Momentum 79
Price trend over the last 3–12 months (market factor)
52W Momentum 95
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

Malaysia Smelting Corporation Berhad, an investment holding company, engages in the smelting tin concentrates and tin bearing materials in Malaysia. It operates through three segments: Tin Smelting, Tin Mining, and Others.

Full company description

Malaysia Smelting Corporation Berhad, an investment holding company, engages in the smelting tin concentrates and tin bearing materials in Malaysia. It operates through three segments: Tin Smelting, Tin Mining, and Others. The company produces, sells, and delivers refined tin metal and by-products under the MSC brand; explores and mines tin; and invests in other metal and mineral resource companies. It is also involved in the tin warehousing; and properties holding and rental businesses. Malaysia Smelting Corporation Berhad was founded in 1887 and is headquartered in Port Klang, Malaysia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Malaysia Smelting Corporation reported revenue of 1.8B MYR in FY2025 versus 1.1B MYR in FY2021, a compound +13.1%/yr. Reported net income was 82.0M MYR in FY2025, compounding −8.7%/yr from FY2021.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
1.8B MYR
Latest YoY
+4.0%
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.
+5.4%
Avg. growth/yr (5Y) 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.
+16.7%
Avg. growth/yr (13Y) 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.
−1.7%
Revenue +13.1%/yr
FY21 1.1B MYR
FY22 1.5B MYR
FY23 1.4B MYR
FY24 1.7B MYR
FY25 1.8B MYR
Net income −8.7%/yr
FY21 118M MYR
FY22 98.3M MYR
FY23 85.1M MYR
FY24 79.4M MYR
FY25 82.0M MYR

Watch 5916: 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). "Malaysia Smelting Corporation Fair Value". https://www.fairvalue-calculator.com/stock/5916

Peer Group

Other Industrial Metals & Mining · 475 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 65 · Top 25%
Fair Value upside −9% · Above median
Return on equity (TTM) 17% · Top 25%
Return on assets 7% · Top 25%
Net margin (TTM) 6% · Top 25%
Operating margin (TTM) 16% · Above median
Revenue growth 24% · Above median
Dividend yield (TTM) 4.1% · Top 25%
Debt / equity 0.02× · Lower than median

Valuation Multiples vs Other Industrial Metals & Mining median · lower = cheaper

P/E (TTM) 13.8× · Cheaper than median
P/B 0.54× · Cheaper than 75% of peers
P/S (TTM) 0.22× · Cheaper than 75% of peers
P/FCF 6.0× · Cheaper than median
EV/EBITDA 1.0× · 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 22 · sector 0
FUTURE 100 · sector 23
PAST 68 · sector 0
HEALTH 99 · sector 96
DIVIDEND 82 · sector 21

Insider activity: 45/100

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 Other Industrial Metals & Mining stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
BHP Group BHPN 1,425 MXN 942.42 MXN -34%
Rio Tinto Group RIO A$164.89 A$81.76 -50%
Grupo México, S.A. GMEXICOB 199.23 MXN 187.72 MXN -6%
Vale S.A VALE $14.89 $8.95 -40%
Saudi Arabian Mining Company 1211 58.05 SAR 33.87 SAR -42%
CMOC Group 603993 ¥18.20 ¥16.15 -11%
Fortescue Ltd FMG A$18.47 A$18.62 +1%
China Tungsten And Hightech Materials Co 000657 ¥74.71 ¥9.55 -87%
Hindustan Zinc Limited HINDZINC ₹521.95 ₹576.80 +11%
China Northern Rare Earth (Group) High-Tech Co 600111 ¥39.56 ¥10.59 -73%

Compare Malaysia Smelting Corporation with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials 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 Malaysia Smelting Corporation (5916) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of 1.98 MYR versus a price of 2.17 MYR, about −9% (fairly valued).
What is the fair value of 5916?
Our model-based fair value for Malaysia Smelting Corporation is 1.98 MYR (as of Jul 16, 2026), built from audited fundamentals. The current price is 2.17 MYR.
What is the quality score of 5916?
Malaysia Smelting Corporation has a Quality Score of 65/100. 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 Malaysia Smelting Corporation (5916)?
Malaysia Smelting Corporation reported trailing-twelve-month revenue of about 1.8B MYR (latest available figure, as of Jul 16, 2026).
What is the net profit margin of 5916?
The net profit margin of Malaysia Smelting Corporation is about 6.4%, meaning it keeps roughly 6.4% of revenue as net income. Based on the latest reported figures.
Does Malaysia Smelting Corporation pay a dividend?
Malaysia Smelting Corporation currently shows a dividend yield of about 3.81% relative to its recent price (as of Jul 16, 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 Malaysia Smelting Corporation 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.