KUB Malaysia Bhd (6874) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of KUB Malaysia Bhd MYR 0.93, price MYR 0.87, upside +6.5%, quality 63 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch KUB 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 0.4012 MYR – 1.15 MYR · fair‑value band 0.6950 MYR – 1.16 MYR · the 0.8700 MYR price screens below the 0.9266 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 KUB Malaysia Bhd in your weekly email
Every Wednesday you see whether KUB 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.
JAG Capital Berhad, an investment holding company, engages in the business of importing, storing, bottling, marketing, trading, and distributing liquefied petroleum gas (LPG) for household and industrial use under the Solar Gas brand name in Malaysia. It operates through LPG; Cables and building materials; and Others segments.
Show more
JAG Capital Berhad, an investment holding company, engages in the business of importing, storing, bottling, marketing, trading, and distributing liquefied petroleum gas (LPG) for household and industrial use under the Solar Gas brand name in Malaysia. It operates through LPG; Cables and building materials; and Others segments. The company owns and operates bottling plants. It also engages in the manufacture of cables and wires; manufacturing and trading of plumbing fittings and sanitaryware; provision of engineering and civil works for the power sectors. In addition, the company provides infrastructure solutions; supply, maintenance and ancillary services in information, communications, and technology, as well as property management, investment holding, and management services. Further, it is involved in assembly and commissioning of telecommunication equipment; supply and erection of electrical substations and transmission lines; cultivation of palm oil and management of oil palm estates; manufacturing and selling water taps, showers, and plumbing fittings; deals, trades, and distributes household fittings and appliances; trading of ceramic sanitary ware and related products. The company was formerly known as KUB Malaysia Berhad and change its name to JAG Capital Berhad in November 2025. The company was incorporated in 1965 and is based in Kuala Lumpur, Malaysia.
Stock analysis
KUB Malaysia Bhd (6874) currently trades at 0.8700 MYR, while our model-based Fair Value estimate is 0.9266 MYR, implying the stock looks roughly 6.1% fairly valued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 1.91 MYR per share, and 21 of the 24 models we run sit above the 0.8700 MYR price.
Bear case: the Earnings-Based group reads lowest at 0.5800 MYR, and 3 of the 24 models stay below the price. Evidence for this calculation is low.
Scenario range: 0.6950 MYR (bear) to 1.16 MYR (bull), the price of 0.8700 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 63/100 (solid quality), in the Utilities sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
KUB Malaysia Bhd reported revenue of 739M MYR in FY2024 versus 584M MYR in FY2020, a compound +6.0%/yr. Reported net income was 61.0M MYR in FY2024, compounding −20.9%/yr from FY2020.
Key figures
Market cap 485M MYR (≈ $119M) · P/E ratio 21.8 · P/S ratio 1.80 · EPS (TTM) 0.0400 MYR · Dividend yield 4.6% · Net margin 8.3% · Return on equity 5.6% · Return on assets (EBIT) 8.5%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 24% below its 52-week high and 22% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Utilities peers we cover trades at −11% fair-value upside, at 7%, 6874 screens cheaper than that median.
Fair Value models
Bear 0.6950 MYRFair Value 0.9266 MYRBull 1.16 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.66/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+34.2%
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.
+10.5%
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.
+13.0%
Revenue growth 12 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.
−0.7%
’13
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
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.
+20.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year+15.5%
Dividend (yield on the price)4.6%
Profit margin 2019 to 2024 ⓘ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.5% → 6%
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).
−6.0%
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 −7.8% 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.Utilities - Regulated Gas · 107 stocks
Beats the industry median on 6/12 measures
A mixed picture versus its industry peers.
Valuation
Quality Score63 · Top 25%
Fair Value upside+7% · Above median
Profitability
Return on equity (TTM)6% · Below median
Return on assets3% · Below median
Net margin (TTM)7% · Above median
Operating margin (TTM)6% · Below median
Growth and dividend
Revenue growth−14% · Bottom 25%
Dividend yield (TTM)4.6% · Above median
Valuation Multiplesvs Utilities - Regulated Gas 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). "KUB Malaysia Bhd Fair Value". https://www.fairvalue-calculator.com/stock/6874
Frequently asked questions
Is KUB Malaysia Bhd (6874) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 0.9266 MYR versus a price of 0.8700 MYR, about +7% upside (fairly valued).
What is the fair value of 6874?
Our model-based fair value for KUB Malaysia Bhd is 0.9266 MYR (as of Sep 24, 2026), built from audited fundamentals. The current price: 0.8700 MYR.
What is the quality score of 6874?
KUB Malaysia Bhd has a Quality Score of 63/100. 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 KUB Malaysia Bhd (6874)?
Our model-based price target is the fair value of 0.9266 MYR (as of Sep 24, 2026) from 24 valuation models. Cautious scenario 0.6950 MYR, optimistic scenario 1.16 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the KUB Malaysia Bhd stock forecast for 2026?
Our models put fair value at 0.9266 MYR, about +7% upside versus a price of 0.8700 MYR (fairly valued). Cautious scenario 0.6950 MYR, optimistic scenario 1.16 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of KUB Malaysia Bhd (6874)?
KUB Malaysia Bhd reported trailing-twelve-month revenue of about 711M MYR (latest available figure, as of Sep 24, 2026).
Does KUB Malaysia Bhd pay a dividend?
KUB Malaysia Bhd currently shows a dividend yield of about 4.60% relative to its recent price (as of Sep 24, 2026).
What growth is priced into KUB Malaysia Bhd (6874)?
For today's price to be fair in a discounted-cash-flow model, KUB Malaysia Bhd would have to grow free cash flow by -6.0 % 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 +13.0 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 6874 use?
Our models discount KUB Malaysia Bhd at 12.6 %: a base by market capitalisation (micro), damped by beta 0.48, 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 KUB Malaysia Bhd that is -6.0 % 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 KUB Malaysia Bhd (6874) delivered so far?
Over the past 5 years revenue at KUB Malaysia Bhd grew +13.0 % a year. The price currently implies -6.0 % 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 KUB Malaysia Bhd (6874) growing?
The median revenue growth in the sector is +0.7 % a year. That is the yardstick for the growth priced into KUB Malaysia Bhd (-6.0 % 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 KUB Malaysia Bhd (6874)?
The free-cash-flow yield on the price is 4.72 %: that much free cash flow KUB 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 KUB Malaysia Bhd (6874)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For KUB Malaysia Bhd it is 0.9266 MYR per share (as of Sep 24, 2026), against a price of 0.8700 MYR. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is KUB Malaysia Bhd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 6874 trades below its calculated fair value: price 0.8700 MYR, fair value 0.9266 MYR, a gap of about +7% (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 6874?
No. The price is what the market pays today (0.8700 MYR); the fair value is what the company's own numbers justify (0.9266 MYR). For KUB Malaysia Bhd the two are 0.0566 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is KUB Malaysia Bhd worth?
The market values KUB Malaysia Bhd at about 485M MYR (market capitalisation, as of Sep 24, 2026). Per share that is 0.8700 MYR; our models calculate a fair value of 0.9266 MYR per share.
What do the bullish and bearish scenarios say about 6874?
Our models span a range for KUB Malaysia Bhd: cautious scenario 0.6950 MYR, base 0.9266 MYR, optimistic 1.16 MYR per share (as of Sep 24, 2026, price 0.8700 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 6874?
KUB Malaysia Bhd trades at a price-to-earnings ratio of 21.8 (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 0.9266 MYR is built from several models across several years. Other multiples: P/B 0.7, P/S 0.7.
How solid is the balance sheet of KUB Malaysia Bhd (6874)?
Balance-sheet figures for KUB Malaysia Bhd (as of Sep 24, 2026): return on equity 5.6%. They feed the Quality Score of 63/100, which measures business quality independently of the share price.
How far is 6874 from its 52-week high?
KUB Malaysia Bhd trades at 0.8700 MYR, about 24% below its 52-week high of 1.15 MYR and 22% above the low of 0.7150 MYR (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 0.9266 MYR is for.
Which stocks are comparable to KUB Malaysia Bhd?
From the same area (Utilities) we also value Naturgy Energy Group, Atmos Energy Corporation, NiSource Inc, Uniper SE, 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 KUB Malaysia Bhd stock attractive at the current price?
The data as of Sep 24, 2026: price 0.8700 MYR, calculated fair value 0.9266 MYR (+7%), Quality Score 63/100, from 24 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 6874 calculated?
We run KUB Malaysia Bhd through 24 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 0.9266 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 14.1 % above its aggregate fair value. KUB Malaysia Bhd currently trades 7 % 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 KUB Malaysia Bhd (6874)?
The closing price on Sep 23, 2026 was 0.8700 MYR. Our model-based fair value is 0.9266 MYR, about +7% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with KUB Malaysia Bhd 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 KUB Malaysia Bhd
How large is the market capitalisation of KUB Malaysia Bhd (6874)?
The market capitalisation of KUB Malaysia Bhd is 485M MYR (≈ $119M). 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 KUB Malaysia Bhd (6874)?
The price-to-sales ratio of KUB Malaysia Bhd is 1.80 (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 KUB Malaysia Bhd (6874)?
Earnings per share at KUB Malaysia Bhd are 0.0400 MYR (price ÷ EPS = P/E 21.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of KUB Malaysia Bhd (6874)?
The dividend yield of KUB Malaysia Bhd is 4.6% (payout 100%). 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 KUB Malaysia Bhd (6874)?
The net margin of KUB Malaysia Bhd is 8.3% (fiscal year 2024). 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 KUB Malaysia Bhd (6874)?
The return on equity (ROE) of KUB 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 KUB Malaysia Bhd (6874)?
On an EBIT basis the return on assets of KUB Malaysia Bhd is 8.5% (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 KUB Malaysia Bhd (6874)?
The operating margin of KUB Malaysia Bhd is 5.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at KUB Malaysia Bhd (6874)?
Revenue at KUB Malaysia Bhd is growing −13.6% versus a year earlier (3y avg +10.5%). 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 KUB Malaysia Bhd (6874)?
Earnings per share at KUB Malaysia Bhd are growing −57.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does KUB Malaysia Bhd (6874) carry?
The net debt of KUB Malaysia Bhd is 77.3M MYR (fiscal year 2018, ≈ 3.4 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 KUB Malaysia Bhd in the live analysis
One click puts KUB 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.
