EN DE

Eden Inc (7471) Fair Value & Analysis

Industrials · MY · Market cap 83.4M MYR

EI Eden Inc 7471 · KLSE
Price0.1600 MYR
Fair Value0.3200 MYR
Upside+100.0%
Quality45/100
Watch Eden Inc for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 18.4% net margin
Low debt · generates free cash flow
Ranks above peers (9/12)
Narrow moat 42/100
Evidence: High Range 0.2420 MYR – 0.4020 MYR Share as image

Fair value as of: Jul 13, 2026

From 11 valuation models · updated 28 days ago

Fair value updated Jul 13, 2026, revised from 0.3100 MYR to 0.3200 MYR (+3.2%) since Jun 26, 2026. Share price −3.0% over the past month.

Below-average quality, screening 100% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (0.2420 MYR). The market is more pessimistic than our downside scenario.
  • Solid quality (45/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

0.2650 MYR 0.1150 MYR Fair Value 0.3200 MYR Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 13, 2026.

How to read this chart

60‑month range 0.1150 MYR – 0.2650 MYR · fair‑value band 0.2420 MYR – 0.4020 MYR · the 0.1600 MYR price screens below the 0.3200 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 13, 2026.

Full chart & analysis →

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

Analysis

Eden Inc (7471) currently trades at 0.1600 MYR, while our model-based Fair Value estimate is 0.3200 MYR, implying the stock looks roughly 100.0% undervalued today. The Quality Score stands at 45/100 (below-average quality), in the Industrials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Eden Inc generated revenue of 160M MYR at a net margin of 18.4%. Revenue grew 7.8% year over year. It earns a return on equity of 8.2%. Net debt stands at 35.7M MYR. Fundamentals as of Jul 13, 2026

Our scenario range runs from 0.2420 MYR (bear case) to 0.4020 MYR (bull case); at 0.1600 MYR, the current price sits below 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 14% below its 52-week high and 19% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -14% fair-value upside, at 100%, 7471 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 0.1100 MYR 0.1400 MYR 0.1800 MYR 80
Rev-Margin DCF 0.3200 MYR 0.6200 MYR 1.05 MYR 74
P/E Multiple 0.6900 MYR 0.9200 MYR 1.15 MYR 63
All 11 models by family
DCF Models
Owner Earnings 0.6600 MYR 1.19 MYR 2.09 MYR 31
5Y P/E Exit 0.4900 MYR 1.03 MYR 1.72 MYR 38
10Y P/E Exit 0.3400 MYR 0.7400 MYR 1.42 MYR 35
Earnings-Based
Graham-Dodd 0.3000 MYR 1.96 MYR 2.74 MYR 54
Lynch FV 0.5700 MYR 0.8200 MYR 1.06 MYR 50
Multiples
P/E Multiple 0.6900 MYR 0.9200 MYR 1.15 MYR 63
P/B Multiple 0.5600 MYR 0.7400 MYR 0.9300 MYR 55
Asset-Based
NCAV (Graham) 0.3600 MYR 0.4800 MYR 0.7100 MYR 50
Growth DCF
Growth DCF 0.1100 MYR 0.1400 MYR 0.1800 MYR 80
Rev-Margin DCF 0.3200 MYR 0.6200 MYR 1.05 MYR 74
Economic Profit
Residual Income 0.5100 MYR 0.5000 MYR 0.4500 MYR 61

Widest divergence: DCF Models (1.03 MYR) versus Growth DCF (0.1400 MYR). Highest evidence: Growth DCF (80).

Notify me when 7471 reaches fair value

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

Key figures & financial health

Revenue (TTM) 160M MYR
Revenue growth (YoY) +7.8%
Net margin 18.4%
Return on equity 8.2%
Free cash flow 2.0M MYR FY2024
P/E ratio 2.7
More key figures
Operating margin -146%
EPS (TTM) 0.0600 MYR
EPS growth (YoY) +129%
Net debt 35.7M MYR FY2021

Figures from reported company fundamentals · as of Jul 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 45/100

Of which business quality 43 · Market factors (momentum, volatility) 50

Profitability 35
Margins and returns on capital today
Quality Growth 43
Are margins and returns improving?
Cashflow 23
Earnings quality: real cash, not paper profit
Fin. Strength 47
Balance sheet, leverage, solvency risk
Investment 62
Disciplined investing over empire-building
Low Volatility 60
Calm price path (market factor)
Momentum 43
Price trend over the last 3–12 months (market factor)
52W Momentum 50
Distance to the 52-week high (market factor)
Net Issuance 65
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

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.

Full company description

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. 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.

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

Revenue & earnings trend

FY2020 – FY2024 · reported fiscal years

Eden Inc reported revenue of 150M MYR in FY2024 versus 27.3M MYR in FY2020, a compound +53.1%/yr. Reported net income was 22.1M MYR in FY2024.

Growth Quality 58/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2024)
150M MYR
Latest YoY
−15.9%
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.
+36.0%
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.
+12.6%
Avg. growth/yr (12Y) 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.
+4.2%
Revenue +53.1%/yr
FY20 27.3M MYR
FY21 59.6M MYR
FY22 152M MYR
FY23 178M MYR
FY24 150M MYR
Net income
FY20 −17.3M MYR
FY21 1.4M MYR
FY22 23.9M MYR
FY23 76.4M MYR
FY24 22.1M MYR

Watch 7471: 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). "Eden Inc Fair Value". https://www.fairvalue-calculator.com/stock/7471

Peer Group

Conglomerates · 369 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 45 · Below median
Fair Value upside +100% · Top 25%
Return on equity (TTM) 8% · Above median
Return on assets 3% · Above median
Net margin (TTM) 18% · Top 25%
Operating margin (TTM) -146% · Bottom 25%
Revenue growth 8% · Above median
Debt / equity 0.00× · Lower than 75% of peers

Valuation Multiples vs Conglomerates median · lower = cheaper

P/E (TTM) 2.8× · Cheaper than 75% of peers
P/B 0.06× · Cheaper than 75% of peers
P/S (TTM) 0.13× · Cheaper than 75% of peers
P/FCF 10.0× · Pricier 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 100 · sector 20
FUTURE 39 · sector 16
PAST 33 · sector 20
HEALTH 100 · sector 88
DIVIDEND 0 · sector 39

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 Conglomerates stocks, each showing price versus our Fair Value estimate (as of Jul 13, 2026).

Stock Price Fair Value vs Fair Value
CITIC Limited 0267 HK$11.28 HK$22.56 +100%
SK Inc 034730 580,000 KRW 497,919 KRW -14%
PT Astra International Tbk, ASII 4,810 IDR 9,620 IDR +100%
The Siam Cement Public Company SCC 254.00 THB 199.40 THB -21%
SRF Limited SRF ₹2,875 ₹1,053 -63%
Empresas Copec S.A COPEC 6,330 CLP 10,879 CLP +72%
Posco International Corporation 047050 50,900 KRW 61,248 KRW +20%
Tube Investments of India Limited TIINDIA ₹2,940 ₹559.30 -81%
Doosan Corporation 000155 464,000 KRW 75,620 KRW -84%
Thermax Limited THERMAX ₹4,809 ₹1,087 -77%

Compare Eden Inc with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 Eden Inc (7471) overvalued or undervalued?
As of Jul 13, 2026, our model estimates a fair value of 0.3200 MYR versus a price of 0.1600 MYR, about +100% (undervalued).
What is the fair value of 7471?
Our model-based fair value for Eden Inc is 0.3200 MYR (as of Jul 13, 2026), built from audited fundamentals. The current price is 0.1600 MYR.
What is the quality score of 7471?
Eden Inc has a Quality Score of 45/100. 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 Eden Inc (7471)?
Eden Inc reported trailing-twelve-month revenue of about 160M MYR (latest available figure, as of Jul 13, 2026).
What is the net profit margin of 7471?
The net profit margin of Eden Inc is about 18.4%, meaning it keeps roughly 18.4% 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 Eden Inc 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.