EN DE

XL Holdings (7121) Fair Value & Analysis

Consumer Defensive · MY · Market cap 420M MYR

XH XL Holdings 7121 · KLSE
Price0.7700 MYR
Fair Value0.3060 MYR
Upside-60.3%
Quality30/100
Watch XL Holdings for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 7.4% net margin
Low debt · negative free cash flow
Mixed vs. peers (6/12)
Narrow moat 42/100
Evidence: Medium Range 0.2295 MYR – 0.3910 MYR Share as image

Fair value as of: Jul 12, 2026

From 15 valuation models · updated 29 days ago

Share price −7.8% over the past month.

Below-average quality, and screening another 60% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (0.3910 MYR). The favourable scenario is already priced in.
  • Weak quality (30/100) and above fair value at the same time, the margin of safety is missing on both counts.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

1.16 MYR 0.4607 MYR Fair Value 0.3060 MYR Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 12, 2026.

How to read this chart

60‑month range 0.4607 MYR – 1.16 MYR · fair‑value band 0.2295 MYR – 0.3910 MYR · the 0.7700 MYR price screens above the 0.3060 MYR fair value. Dashed = 300-day average. As of Jul 12, 2026.

Full chart & analysis →

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

Analysis

XL Holdings (7121) currently trades at 0.7700 MYR, while our model-based Fair Value estimate is 0.3060 MYR, implying the stock looks roughly 60.3% overvalued today. The Quality Score stands at 30/100 (below-average quality), in the Consumer Defensive 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, XL Holdings generated revenue of 112M MYR at a net margin of 7.7%. Revenue grew 34.3% year over year. It earns a return on equity of 4.1%. Net debt stands at 1.8M MYR. Fundamentals as of Jul 12, 2026

Our scenario range runs from 0.2295 MYR (bear case) to 0.3910 MYR (bull case); at 0.7700 MYR, the current price sits above 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 near its 52-week high and 45% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at 102% fair-value upside, at -60%, 7121 screens richer 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
ROIC Compounder 0.1600 MYR 0.1800 MYR 0.2000 MYR 72
Growth-Adj P/E 0.4600 MYR 0.6500 MYR 0.8500 MYR 68
P/E Multiple 0.3000 MYR 0.4000 MYR 0.5000 MYR 63
All 15 models by family
DCF Models
Owner Earnings 0.1000 MYR 0.1900 MYR 0.3800 MYR 31
Earnings-Based
Graham-Dodd 0.1300 MYR 0.9000 MYR 1.26 MYR 54
Lynch FV 0.3700 MYR 0.5200 MYR 0.6800 MYR 50
PEG = 1.0 0.3700 MYR 0.5200 MYR 0.6800 MYR 46
EPV 0.1600 MYR 0.1800 MYR 0.2000 MYR 59
Multiples
P/E Multiple 0.3000 MYR 0.4000 MYR 0.5000 MYR 63
P/S Multiple 0.2400 MYR 0.3200 MYR 0.4000 MYR 58
P/B Multiple 0.2400 MYR 0.3200 MYR 0.4000 MYR 55
EV/EBIT 0.2800 MYR 0.3700 MYR 0.4600 MYR 53
EV/EBITDA 0.3500 MYR 0.4700 MYR 0.5800 MYR 54
EV/Revenue 0.2000 MYR 0.2900 MYR 0.3700 MYR 43
Asset-Based
NCAV (Graham) 0.2300 MYR 0.3100 MYR 0.4700 MYR 50
Economic Profit
Residual Income 0.3300 MYR 0.3200 MYR 0.2600 MYR 61
ROIC Compounder 0.1600 MYR 0.1800 MYR 0.2000 MYR 72
Growth Earnings
Growth-Adj P/E 0.4600 MYR 0.6500 MYR 0.8500 MYR 68

Widest divergence: Growth Earnings (0.6500 MYR) versus Economic Profit (0.1800 MYR). Highest evidence: ROIC Compounder (72).

Notify me when 7121 reaches fair value

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

Key figures & financial health

Revenue (TTM) 129M MYR
Revenue growth (YoY) +97.4%
Net margin 7.4%
Return on equity 4.3%
Free cash flow −42.4M MYR FY2026
P/E ratio 41.8
More key figures
Operating margin 13.2%
EPS (TTM) 0.0200 MYR
EPS growth (YoY) +30.8%
Net debt 1.8M MYR FY2026

Figures from reported company fundamentals · as of Jul 12, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 30/100

Of which business quality 32 · Market factors (momentum, volatility) 69

Profitability 30
Margins and returns on capital today
Quality Growth 49
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 82
Balance sheet, leverage, solvency risk
Investment 24
Disciplined investing over empire-building
Low Volatility 87
Calm price path (market factor)
Momentum 60
Price trend over the last 3–12 months (market factor)
52W Momentum 65
Distance to the 52-week high (market factor)
Net Issuance 0
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

XL Holdings Berhad, an investment holding company, engages in the breeding and rearing of fishery livestock in Malaysia and internationally. It operates through Fish Farming, Merchandise, Foods, Growing Crop, and Other segments.

Full company description

XL Holdings Berhad, an investment holding company, engages in the breeding and rearing of fishery livestock in Malaysia and internationally. It operates through Fish Farming, Merchandise, Foods, Growing Crop, and Other segments. The company provides the retailing of aquarium and accessories, and fish feed and medications; trading of fishes, consumables and aquarium accessories, seaweed, pineapple cultivation, and edible foods; edible bird nest, as well as ready-to-serve meals. In addition, it engages in the dairy farm cow farming; solar energy projects; agriculture of chili and pineapple; feedmill production activities; and property holding activities, as well as other management services, general trading, and investment activities. The company was formerly known as Xian Leng Holdings Berhad and changed its name to XL Holdings Berhad in April 2021. XL Holdings Berhad was incorporated in 1998 and is headquartered in Kuala Lumpur, Malaysia.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

XL Holdings reported revenue of 129M MYR in FY2026 versus 84.2M MYR in FY2022, a compound +11.3%/yr. Reported net income was 9.5M MYR in FY2026, compounding +200.9%/yr from FY2022.

Growth Quality 58/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2026)
129M MYR
Latest YoY
+18.3%
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.
+15.2%
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.
+35.9%
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.
+19.3%
Revenue +11.3%/yr
FY22 84.2M MYR
FY23 84.4M MYR
FY24 70.5M MYR
FY25 109M MYR
FY26 129M MYR
Net income +200.9%/yr
FY22 116K MYR
FY23 5.5M MYR
FY24 7.3M MYR
FY25 9.8M MYR
FY26 9.5M MYR

7121 screens 60% overvalued. Compare with Muyuan Foods Group →

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). "XL Holdings Fair Value". https://www.fairvalue-calculator.com/stock/7121

Peer Group

Farm Products · 288 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 30 · Bottom 25%
Fair Value upside −60% · Bottom 25%
Return on equity (TTM) 4% · Below median
Return on assets 3% · Above median
Net margin (TTM) 7% · Above median
Operating margin (TTM) 13% · Top 25%
Revenue growth 97% · Top 25%
Debt / equity 0.04× · Lower than median

Valuation Multiples vs Farm Products median · lower = cheaper

P/E (TTM) 41.8× · Pricier than 75% of peers
P/B 0.44× · Cheaper than median
P/S (TTM) 0.80× · Pricier than median
EV/EBITDA 6.1× · Pricier than median

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 0 · sector 25
FUTURE 100 · sector 20
PAST 17 · sector 17
HEALTH 98 · sector 94
DIVIDEND 0 · sector 38

VALUE 0: the price sits above our fair-value range.

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 Farm Products stocks, each showing price versus our Fair Value estimate (as of Jul 12, 2026).

Stock Price Fair Value vs Fair Value
Muyuan Foods Group 002714 ¥40.90 ¥48.19 +18%
Wens Foodstuff Group 300498 ¥14.51 ¥12.08 -17%
Mowi ASA MOWI kr 188.40 kr 262.59 +39%
PT Charoen Pokphand Indonesia Tbk, CPIN 3,120 IDR 7,076 IDR +127%
Charoen Pokphand Foods Public Company CPF 22.00 THB 55.71 THB +153%
PT Triputra Agro Persada Tbk TAPG 1,540 IDR 3,105 IDR +102%
PT FAP Agri Tbk FAPA 7,300 IDR 7,463 IDR +2%
PT Japfa Comfeed Indonesia Tbk JPFA 2,070 IDR 7,231 IDR +249%
Thaifoods Group TFGR 10.60 THB 23.53 THB +122%
PT Jhonlin Agro Raya Tbk JARR 1,845 IDR 610.80 IDR -67%

Compare XL Holdings with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive 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 XL Holdings (7121) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of 0.3060 MYR versus a price of 0.7700 MYR, about −60% (overvalued).
What is the fair value of 7121?
Our model-based fair value for XL Holdings is 0.3060 MYR (as of Jul 12, 2026), built from audited fundamentals. The current price is 0.7700 MYR.
What is the quality score of 7121?
XL Holdings has a Quality Score of 30/100. 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 XL Holdings (7121)?
XL Holdings reported trailing-twelve-month revenue of about 112M MYR (latest available figure, as of Jul 12, 2026).
What is the net profit margin of 7121?
The net profit margin of XL Holdings is about 7.7%, meaning it keeps roughly 7.7% of revenue as net income. Based on the latest reported figures.

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 XL Holdings 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.