Eden Inc Bhd (7471) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Eden Inc Bhd stock MYR 0.31, price MYR 0.15, upside +106.7%, quality 54 out of 100. Rating: strongly undervalued. Calculated from audited financials with 11 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 3, 2026.
How to read this chart
60‑month range 0.1150 MYR – 0.2650 MYR · fair‑value band 0.1590 MYR – 0.4370 MYR · the 0.1500 MYR price screens below the 0.3100 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 3, 2026.
Follow Eden Inc Bhd in your weekly email
Every Wednesday you see whether Eden Inc 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.
Eden Inc. Berhad, an investment holding company, operates as an independent power producer primarily in Malaysia. The company operates through four segments: Food, Beverage, Rental, and Tourism; Manufacturing; Energy; and Others.
Show moreShow less
The Food, Beverage, Rental and Tourism segment engages in the operation of restaurants and aquarium, as well as provision of catering services. The Manufacturing segment manufactures and sells electrical and engineering parts.
The Energy segment develops, operates, and maintains thermal power plant with a 45 megawatts nominal capacity and hydroelectric power plant with a capacity of 20 megawatts. The Other segment engages in the provision of management services.
It also engages in the operation management of retail commercial spaces and car park activities, and engages in transmission, distribution, and sales of electricity. Eden Inc. Berhad was formerly known as Eden Enterprises (M) Berhad.
Eden Inc. Berhad was founded in 1964 and is headquartered in Petaling Jaya, Malaysia.
Stock analysis
Eden Inc Bhd (7471) currently trades at 0.1500 MYR, while our model-based Fair Value estimate is 0.3100 MYR, implying the stock looks roughly 52% undervalued today.
Show more
Valuation
Bull case: the Earnings-Based group reads highest at a median of 1.39 MYR per share, and 10 of the 11 models we run sit above the 0.1500 MYR price.
Bear case: the Growth DCF group reads lowest at 0.4700 MYR, and 1 of the 11 models stay below the price. Data coverage for this calculation is low.
Scenario range: 0.1590 MYR (bear) to 0.4370 MYR (bull), the price of 0.1500 MYR sits below 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 Industrials sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Eden Inc Bhd reported revenue of 156M MYR in FY2025 versus 59.6M MYR in FY2021, a compound +27.2%/yr. Reported net income was 29.1M MYR in FY2025, compounding +111.8%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap 75.8M MYR (≈ $18.7M) Micro · P/E ratio 2.5 · P/S ratio 0.49 · EPS (TTM) 0.0600 MYR · Net margin 18.7% · Return on equity 7.8% · Return on assets (EBIT) 8.9% (5-year average) · Operating margin 1.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 47 out of 100 (low confidence).
What moves the price
The share trades about 19% below its 52-week high and 3% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 8% fair-value upside, at 107%, 7471 screens cheaper than that median.
Fair Value models
Bear0.1590 MYRFair Value 0.3100 MYRBull0.4370 MYR
Price 0.1500 MYR · Upside +106.7%
Capped: our models arrive at a very high value here. We deliberately show a more cautious Fair Value.
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 (0.0515 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.
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.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+4.0%
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.
+0.8%
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.
+41.7%
Start year 2020 (pandemic). Over 10 years: +11.2% 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.
+4.1%
’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.
+49.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year+49.4%
Dividend (yield on the price)0.0%
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.−52% → 10%
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).
−15.2%
The company could shrink this much every year for the next five years and today's price would still be justified.
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 −16.8% 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.Conglomerates · 304 stocks
Beats the industry median on 11/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score54 · Above median
Fair Value upside+106.7% · Top 25%
Profitability
Return on equity (12 months)7.8% · Above median
Return on assets6.2% · Top 25%
Net margin (12 months)18.7% · Top 25%
Operating margin (12 months)1.0% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−9.2% · Bottom 25%
Balance sheet
Debt / equity0.00× · Lowest 25%
Valuation Multiplesvs Conglomerates median · lower = cheaper
P/E (12 months)2.5× · Cheapest 25%
P/B0.19× · Cheapest 25%
P/S (12 months)0.49× · Cheapest 25%
Price / free cash flow (fiscal year)9.9× · Cheaper than median
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). "Eden Inc Bhd Fair Value". https://www.fairvalue-calculator.com/stock/7471
Frequently asked questions
Is Eden Inc Bhd (7471) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of 0.3100 MYR versus a price of 0.1500 MYR, about +107% upside (undervalued).
What is the fair value of 7471?
Our model-based fair value for Eden Inc Bhd is 0.3100 MYR (as of Nov 3, 2026), built from audited fundamentals. The current price: 0.1500 MYR.
What is the quality score of 7471?
Eden Inc 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 Eden Inc Bhd (7471)?
Our model-based price target is the fair value of 0.3100 MYR (as of Nov 3, 2026) from 11 valuation models. Cautious scenario 0.1590 MYR, optimistic scenario 0.4370 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the Eden Inc Bhd stock forecast for 2026?
Our models put fair value at 0.3100 MYR, about +107% upside versus a price of 0.1500 MYR (undervalued). Cautious scenario 0.1590 MYR, optimistic scenario 0.4370 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of Eden Inc Bhd (7471)?
Eden Inc Bhd reported trailing-twelve-month revenue of about 156M MYR (latest available figure, as of Nov 3, 2026).
What growth is priced into Eden Inc Bhd (7471)?
For today's price to be fair in a discounted-cash-flow model, Eden Inc Bhd would have to grow free cash flow by -15.2 % per year for five years (discount rate 10.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +41.7 % per year. As of Nov 3, 2026.
What discount rate (WACC) does the fair value of 7471 use?
Our models discount Eden Inc Bhd at 10.0 %: a base by market capitalisation (nano), damped by beta 0.60, 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 Eden Inc Bhd that is -15.2 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.0 %) and the same formula as our fair value.
How much growth has Eden Inc Bhd (7471) delivered so far?
Over the past 5 years revenue at Eden Inc Bhd grew +41.7 % a year. The price currently implies free-cash-flow growth of -15.2 % 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 Eden Inc Bhd (7471) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Eden Inc Bhd (-15.2 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Eden Inc Bhd (7471)?
The free-cash-flow yield on the price is 10.10 %: that much free cash flow Eden Inc Bhd produces per unit of market value. When it exceeds the discount rate of our models (10.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Eden Inc Bhd (7471)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Eden Inc Bhd it is 0.3100 MYR per share (as of Nov 3, 2026), against a price of 0.1500 MYR. It is the blended result of 11 valuation models in 6 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is Eden Inc Bhd stock overvalued or undervalued in 2026?
As of Nov 3, 2026, 7471 trades below its calculated fair value: price 0.1500 MYR, fair value 0.3100 MYR, a gap of about +107% (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 7471?
No. The price is what the market pays today (0.1500 MYR); the fair value is what the company's own numbers justify (0.3100 MYR). For Eden Inc Bhd the two are 0.1600 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is Eden Inc Bhd worth?
The market values Eden Inc Bhd at about 75.8M MYR (market capitalisation, as of Nov 3, 2026). Per share that is 0.1500 MYR; our models calculate a fair value of 0.3100 MYR per share.
What do the bullish and bearish scenarios say about 7471?
Our models span a range for Eden Inc Bhd: cautious scenario 0.1590 MYR, base 0.3100 MYR, optimistic 0.4370 MYR per share (as of Nov 3, 2026, price 0.1500 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 7471?
Eden Inc Bhd trades at a price-to-earnings ratio of 2.5 (as of Nov 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 0.3100 MYR is built from several models across several years. Other multiples: P/B 0.2, P/S 0.5, EV/EBITDA 1.3.
How solid is the balance sheet of Eden Inc Bhd (7471)?
Balance-sheet figures for Eden Inc Bhd (as of Nov 3, 2026): return on equity 7.8%, debt of 0.00 per unit of equity. They feed the Quality Score of 54/100, which measures business quality independently of the share price.
How far is 7471 from its 52-week high?
Eden Inc Bhd trades at 0.1500 MYR, about 19% below its 52-week high of 0.1850 MYR and 3% above the low of 0.1450 MYR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 0.3100 MYR is for.
Which stocks are comparable to Eden Inc Bhd?
From the same area (Industrials) we also value 3M Company, Honeywell International Inc, Swire Pacific Limited, SGH Limited, 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 Eden Inc Bhd stock attractive at the current price?
The data as of Nov 3, 2026: price 0.1500 MYR, calculated fair value 0.3100 MYR (+107%), Quality Score 54/100, from 11 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 7471 calculated?
We run Eden Inc Bhd through 11 models from 6 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of 0.3100 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. Eden Inc Bhd currently trades 52% 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 Eden Inc Bhd (7471)?
The closing price on Nov 6, 2026 was 0.1500 MYR. Our model-based fair value is 0.3100 MYR, about +107% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Eden Inc Bhd right now?
The price is below even our cautious bear case (0.1590 MYR). The market is more pessimistic than our downside scenario. The model range is unusually wide (0.1590 MYR to 0.4370 MYR). The outcome hinges heavily on assumptions, so read the point estimate with caution. 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 (54/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Eden Inc Bhd
How large is the market capitalisation of Eden Inc Bhd (7471)?
The market capitalisation of Eden Inc Bhd is 75.8M MYR (≈ $18.7M). 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 Eden Inc Bhd (7471)?
The price-to-sales ratio of Eden Inc Bhd is 0.49 (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 Eden Inc Bhd (7471)?
Earnings per share at Eden Inc Bhd are 0.0600 MYR (price ÷ EPS = P/E 2.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Eden Inc Bhd (7471)?
The net margin of Eden Inc Bhd is 18.7% (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 Eden Inc Bhd (7471)?
The return on equity (ROE) of Eden Inc Bhd is 7.8% (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 Eden Inc Bhd (7471)?
On an EBIT basis the return on assets of Eden Inc Bhd is 8.9% (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 Eden Inc Bhd (7471)?
The operating margin of Eden Inc Bhd is 1.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Eden Inc Bhd (7471)?
Revenue at Eden Inc Bhd is growing −9.2% versus a year earlier (3y avg +0.8%). 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 Eden Inc Bhd (7471)?
Earnings per share at Eden Inc Bhd are growing −8.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Eden Inc Bhd (7471) carry?
The net debt of Eden Inc Bhd is 35.7M MYR (fiscal year 2021, ≈ 4.7 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 Eden Inc Bhd in the live analysis
One click puts Eden Inc 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 3, 2026