KUB Malaysia Bhd (6874) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of KUB Malaysia Bhd stock MYR 0.89, price MYR 0.80, upside +11.2%, quality 54 out of 100. Rating: undervalued. Calculated from audited financials with 24 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
60‑month range 0.4012 MYR – 1.15 MYR · fair‑value band 0.6952 MYR – 1.11 MYR · the 0.8000 MYR price screens below the 0.8896 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. As of Nov 8, 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.
Show moreShow less
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 0.8000 MYR, while our model-based Fair Value estimate is 0.8896 MYR, implying the stock looks roughly 10% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 1.57 MYR per share, and 20 of the 24 models we run sit above the 0.8000 MYR price.
Bear case: the Dividend Discount group reads lowest at 0.4950 MYR, and 4 of the 24 models stay below the price. Data coverage for this calculation is low.
Scenario range: 0.6952 MYR (bear) to 1.11 MYR (bull), the price of 0.8000 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 54/100 (solid quality), in the Utilities sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
KUB Malaysia Bhd reported revenue of 703M MYR in FY2025 versus 548M MYR in FY2021, a compound +6.4%/yr. Reported net income was 44.7M MYR in FY2025, compounding +25.0%/yr from FY2021.
Key figures
Market cap 446M MYR (≈ $110M) Micro · P/E ratio 13.3 · P/S ratio 0.64 · EPS (TTM) 0.0600 MYR · Dividend yield 5.0% · Net margin 6.4% · Return on equity 6.6% · Return on assets (EBIT) 4.6% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 44 out of 100 (low confidence).
What moves the price
The share trades about 23% below its 52-week high and 1% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Utilities peers we cover trades at −21% fair-value upside, at 11%, 6874 screens cheaper than that median.
Fair Value models
Bear0.6952 MYRFair Value 0.8896 MYRBull1.11 MYR
Price 0.8000 MYR · Upside +11.2%
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (0.0172 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. 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.
Best data coverage
FCF DCF1.15 MYR1.20 MYR1.25 MYR82
Growth DCF1.15 MYR1.19 MYR1.24 MYR80
Owner Earnings1.41 MYR1.52 MYR1.65 MYR78
All 24 models by family
DCF Models
FCF DCF1.15 MYR1.20 MYR1.25 MYR82
Owner Earnings1.41 MYR1.52 MYR1.65 MYR78
5Y Revenue Exit1.49 MYR1.82 MYR2.23 MYR74
5Y EBITDA Exit1.36 MYR1.59 MYR1.85 MYR77
5Y P/E Exit1.56 MYR1.94 MYR2.33 MYR72
10Y Revenue Exit1.31 MYR1.54 MYR1.82 MYR68
10Y EBITDA Exit1.26 MYR1.41 MYR1.59 MYR70
10Y P/E Exit1.37 MYR1.61 MYR1.88 MYR65
Earnings-Based
Graham-Dodd0.5500 MYR1.11 MYR1.40 MYR66
EPV1.59 MYR1.66 MYR1.72 MYR74
Dividend Discount
Gordon GGM0.3800 MYR0.5000 MYR0.6000 MYR69
DDM Multi-Stage0.3800 MYR0.4900 MYR0.5900 MYR67
Multiples
P/E Multiple1.08 MYR1.44 MYR1.80 MYR63
P/S Multiple1.02 MYR1.36 MYR1.70 MYR58
P/B Multiple0.5800 MYR0.7700 MYR0.9600 MYR55
EV/EBIT0.9300 MYR1.29 MYR1.64 MYR66
EV/EBITDA0.5100 MYR0.7300 MYR0.9400 MYR67
EV/Revenue0.7300 MYR1.10 MYR1.47 MYR53
Asset-Based
NCAV (Graham)0.5700 MYR0.8600 MYR1.08 MYR54
Growth DCF
Growth DCF1.15 MYR1.19 MYR1.24 MYR80
Rev-Margin DCF1.49 MYR1.82 MYR2.16 MYR74
Economic Profit
Residual Income0.9000 MYR0.9100 MYR0.9600 MYR76
ROIC Compounder1.60 MYR1.69 MYR1.77 MYR72
Growth Earnings
Growth-Adj P/E0.8000 MYR1.14 MYR1.48 MYR67
The fair value above starts from this blend and is adjusted for a cyclical peak year.
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
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
−4.9%
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.
+12.8%
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.
+3.8%
Start year 2020 (pandemic). Over 10 years: +4.6% 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. 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.
+24.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+19.5%
Dividend (yield on the price)5.0%
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.19.5% vs 11.3%, picking up
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.28% → 8%
Pace: the 5-year rate starts in 2020 (pandemic)
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).
+7.6%
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 +5.5% 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 8/12 measures
Overall it ranks above its industry peers.
Valuation
Quality Score54 · Above median
Fair Value upside+11.2% · Above median
Profitability
Return on equity (12 months)6.6% · Below median
Return on assets4.8% · Above median
Net margin (12 months)6.4% · Below median
Operating margin (12 months)12.6% · Above median
Growth and dividend
Revenue growth (quarter YoY)−4.0% · Below median
Dividend yield (12 months)5.0% · Top 25%
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 Nov 8, 2026, our model estimates a fair value of 0.8896 MYR versus a price of 0.8000 MYR, about +11% upside (undervalued).
What is the fair value of 6874?
Our model-based fair value for KUB Malaysia Bhd is 0.8896 MYR (as of Nov 8, 2026), built from audited fundamentals. The current price: 0.8000 MYR.
What is the quality score of 6874?
KUB Malaysia Bhd has a Quality Score of 54/100. 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 0.8896 MYR (as of Nov 8, 2026) from 24 valuation models. Cautious scenario 0.6952 MYR, optimistic scenario 1.11 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 0.8896 MYR, about +11% upside versus a price of 0.8000 MYR (undervalued). Cautious scenario 0.6952 MYR, optimistic scenario 1.11 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 703M MYR (latest available figure, as of Nov 8, 2026).
Does KUB Malaysia Bhd pay a dividend?
KUB Malaysia Bhd currently shows a dividend yield of 5.00% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of KUB Malaysia Bhd (6874) and when is the ex-dividend date?
KUB Malaysia Bhd pays a dividend of 0.04 MYR per share a year, a dividend yield of 5.0%. The last ex-dividend date was Sep 17, 2026. A dividend has been paid every year since 2021. The payout ratio is 66.7% of earnings. Free cash flow covers the dividend 0.44 times. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
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 +7.6 % 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 +3.8 % per year. As of Nov 8, 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 0.45, 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 +7.6 % 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 KUB Malaysia Bhd (6874) delivered so far?
Over the past 5 years revenue at KUB Malaysia Bhd grew +3.8 % a year. The price currently implies free-cash-flow growth of +7.6 % 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 KUB Malaysia Bhd (6874) growing?
The median revenue growth in the sector is +4.4 % a year. That is the yardstick for the growth priced into KUB Malaysia Bhd (+7.6 % per 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 2.20 %: 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 0.8896 MYR per share (as of Nov 8, 2026), against a price of 0.8000 MYR. It is the blended result of 24 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is KUB Malaysia Bhd stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 6874 trades below its calculated fair value: price 0.8000 MYR, fair value 0.8896 MYR, a gap of about +11% (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 6874?
No. The price is what the market pays today (0.8000 MYR); the fair value is what the company's own numbers justify (0.8896 MYR). For KUB Malaysia Bhd the two are 0.0896 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 446M MYR (market capitalisation, as of Nov 8, 2026). Per share that is 0.8000 MYR; our models calculate a fair value of 0.8896 MYR per share.
What do the bullish and bearish scenarios say about 6874?
Our models span a range for KUB Malaysia Bhd: cautious scenario 0.6952 MYR, base 0.8896 MYR, optimistic 1.11 MYR per share (as of Nov 8, 2026, price 0.8000 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 13.3 (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 0.8896 MYR is built from several models across several years. Other multiples: P/B 0.7, P/S 0.6.
How solid is the balance sheet of KUB Malaysia Bhd (6874)?
Balance-sheet figures for KUB Malaysia Bhd (as of Nov 8, 2026): return on equity 6.6%. They feed the Quality Score of 54/100, which measures business quality independently of the share price.
How far is 6874 from its 52-week high?
KUB Malaysia Bhd trades at 0.8000 MYR, about 23% below its 52-week high of 1.04 MYR and 1% above the low of 0.7950 MYR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 0.8896 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, Snam S.p.A, NiSource Inc, 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 Nov 8, 2026: price 0.8000 MYR, calculated fair value 0.8896 MYR (+11%), Quality Score 54/100, 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 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 0.8896 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. KUB Malaysia Bhd currently trades 10% 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 Nov 6, 2026 was 0.8000 MYR. Our model-based fair value is 0.8896 MYR, about +11% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with KUB Malaysia Bhd right now?
Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual. The price sits in the lower half of our model range, the side with the larger margin of safety. Read the verdict with care: some models are missing inputs, so the estimate scatters more 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 446M MYR (≈ $110M). 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 0.64 (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 KUB Malaysia Bhd (6874)?
Earnings per share at KUB Malaysia Bhd are 0.0600 MYR (price ÷ EPS = P/E 13.3). 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 5.0% (payout 66.7%). 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 6.4% (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 KUB Malaysia Bhd (6874)?
The return on equity (ROE) of KUB Malaysia Bhd 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 KUB Malaysia Bhd (6874)?
On an EBIT basis the return on assets of KUB Malaysia Bhd is 4.6% (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 12.6% (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 −4.0% versus a year earlier (3y avg +12.8%). 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 −23.7% 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, ≈ 7.9 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 27,000+ stock screener.
Thin data
Nov 8, 2026