Eco World Develop Group (8206) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Eco World Develop Group MYR 4.65, price MYR 1.93, upside +140.9%, quality 54 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Eco World Develop Group 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
Eco World Development Group Berhad, together with its subsidiaries, engages in the property development business in Malaysia, the United Kingdom, and Australia. It operates through three segments: Residential, Commercial, and Industrial. The company offers landed homes, high-rise residential apartments, offices and retail spaces, and green industrial parks.
Show more
Eco World Development Group Berhad, together with its subsidiaries, engages in the property development business in Malaysia, the United Kingdom, and Australia. It operates through three segments: Residential, Commercial, and Industrial. The company offers landed homes, high-rise residential apartments, offices and retail spaces, and green industrial parks. It is also involved in property investment holding; property and project management; construction; provision of digital solutions; traders or business of building materials; marketing; and consultancy services. The company was formerly known as Focal Aims Holdings Berhad and changed its name to Eco World Development Group Berhad in December 2013. Eco World Development Group Berhad was incorporated in 1974 and is headquartered in Kuala Lumpur, Malaysia.
Stock analysis
Eco World Develop Group (8206) currently trades at 1.93 MYR, while our model-based Fair Value estimate is 4.65 MYR, implying the stock looks roughly 58.5% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 4.79 MYR per share, and 12 of the 16 models we run sit above the 1.93 MYR price.
Bear case: the Dividend Discount group reads lowest at 0.9900 MYR, and 4 of the 16 models stay below the price. Evidence for this calculation is low.
Scenario range: 2.30 MYR (bear) to 9.11 MYR (bull), the price of 1.93 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 Real Estate sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Eco World Develop Group reported revenue of 3.0B MYR in FY2025 versus 2.0B MYR in FY2021, a compound +10.4%/yr. Reported net income was 438M MYR in FY2025, compounding +24.4%/yr from FY2021.
Key figures
Market cap 6.8B MYR (≈ $1.7B) · P/E ratio 12.1 · P/S ratio 1.74 · EPS (TTM) 0.1600 MYR · Dividend yield 4.1% · Net margin 14.4% · Return on equity 9.5% · Return on assets (EBIT) 4.3%.
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 14% below its 52-week high and 3% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at −3% fair-value upside, at 141%, 8206 screens cheaper than that median.
Fair Value models
Bear 2.30 MYRFair Value 4.65 MYRBull 9.11 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. Based on fiscal year 2025 figures (about 11 months old). Earnings retained since then (0.0719 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.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.83/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+34.4%
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.
+14.1%
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.
+8.7%
Start year 2020 (pandemic). Over 10 years: +5.9% a year
Revenue growth 19 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.
+24.5%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in MYR (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. 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.
+24.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+20.2%
Dividend (yield on the price)4.1%
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.17% vs 13%, 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.13% → 23%
2025 sits 112% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Start year 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
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).
+0.9%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+7.2%
Yearly sales growth analysts expect, extended to five years.
After inflation (Malaysia: IMF forecast 2.0% a year to 2030, 1.8% from 2016 to 2025) that is about −1.1% a year for the price and +5.1% for the forecasts.
Compare Eco World Develop Group with another stock
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.Real Estate - Development · 579 stocks
Beats the industry median on 10/15 measures
Overall it ranks above its industry peers.
Valuation
Quality Score55 · Above median
Fair Value upside+139% · Top 25%
Profitability
Return on equity (TTM)10% · Top 25%
Return on assets4% · Top 25%
Net margin (TTM)14% · Above median
Operating margin (TTM)21% · Above median
Growth and dividend
Revenue growth−9% · Below median
Dividend yield (TTM)4.1% · Above median
Balance sheet
Debt / equity0.57× · Above median
Valuation Multiplesvs Real Estate - Development 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). "Eco World Develop Group Fair Value". https://www.fairvalue-calculator.com/stock/8206
Frequently asked questions
Is Eco World Develop Group (8206) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 4.65 MYR versus a price of 1.93 MYR, about +141% upside (undervalued).
What is the fair value of 8206?
Our model-based fair value for Eco World Develop Group is 4.65 MYR (as of Sep 24, 2026), built from audited fundamentals. The current price: 1.93 MYR.
What is the quality score of 8206?
Eco World Develop Group 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 Eco World Develop Group (8206)?
Our model-based price target is the fair value of 4.65 MYR (as of Sep 24, 2026) from 16 valuation models. Cautious scenario 2.30 MYR, optimistic scenario 9.11 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the Eco World Develop Group stock forecast for 2026?
Our models put fair value at 4.65 MYR, about +141% upside versus a price of 1.93 MYR (undervalued). Cautious scenario 2.30 MYR, optimistic scenario 9.11 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of Eco World Develop Group (8206)?
Eco World Develop Group reported trailing-twelve-month revenue of about 3.7B MYR (latest available figure, as of Sep 24, 2026).
Does Eco World Develop Group pay a dividend?
Eco World Develop Group currently shows a dividend yield of about 4.15% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Eco World Develop Group (8206)?
For today's price to be fair in a discounted-cash-flow model, Eco World Develop Group would have to grow free cash flow by +0.9 % per year for five years (discount rate 9.7 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +8.7 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 8206 use?
Our models discount Eco World Develop Group at 9.7 %: a base by market capitalisation (mid), damped by beta 0.41, 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 Eco World Develop Group that is +0.9 % per year a year over ten years, using the same discount rate (9.7 %) and the same formula as our fair value.
How much growth has Eco World Develop Group (8206) delivered so far?
Over the past 5 years revenue at Eco World Develop Group grew +8.7 % a year. The price currently implies +0.9 % 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 Eco World Develop Group (8206) growing?
The median revenue growth in the sector is +1.8 % a year. That is the yardstick for the growth priced into Eco World Develop Group (+0.9 % 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 Eco World Develop Group (8206)?
The free-cash-flow yield on the price is 10.29 %: that much free cash flow Eco World Develop Group produces per unit of market value. When it exceeds the discount rate of our models (9.7 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Eco World Develop Group (8206)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Eco World Develop Group it is 4.65 MYR per share (as of Sep 24, 2026), against a price of 1.93 MYR. It is the blended result of 16 valuation models (cash flow, earnings, asset, dividend).
Is Eco World Develop Group stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 8206 trades below its calculated fair value: price 1.93 MYR, fair value 4.65 MYR, a gap of about +141% (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 8206?
No. The price is what the market pays today (1.93 MYR); the fair value is what the company's own numbers justify (4.65 MYR). For Eco World Develop Group the two are 2.72 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is Eco World Develop Group worth?
The market values Eco World Develop Group at about 6.8B MYR (market capitalisation, as of Sep 24, 2026). Per share that is 1.93 MYR; our models calculate a fair value of 4.65 MYR per share.
What do the bullish and bearish scenarios say about 8206?
Our models span a range for Eco World Develop Group: cautious scenario 2.30 MYR, base 4.65 MYR, optimistic 9.11 MYR per share (as of Sep 24, 2026, price 1.93 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 8206?
Eco World Develop Group trades at a price-to-earnings ratio of 12.1 (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 4.65 MYR is built from several models across several years. Other multiples: PEG 0.8, P/B 0.3, P/S 0.5, EV/EBITDA 5.5.
What is the PEG ratio of 8206?
The PEG ratio of Eco World Develop Group is 0.84 (P/E divided by earnings growth, as of Sep 24, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Eco World Develop Group (8206)?
Balance-sheet figures for Eco World Develop Group (as of Sep 24, 2026): return on equity 9.6%, debt of 0.57 per unit of equity. They feed the Quality Score of 54/100, which measures business quality independently of the share price.
How far is 8206 from its 52-week high?
Eco World Develop Group trades at 1.93 MYR, about 14% below its 52-week high of 2.26 MYR and 3% above the low of 1.87 MYR (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 4.65 MYR is for.
Which stocks are comparable to Eco World Develop Group?
From the same area (Real Estate) we also value Sun Hung Kai Properties Limited, CK Asset Holdings, Hongkong Land Holdings, DLF 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 Eco World Develop Group stock attractive at the current price?
The data as of Sep 24, 2026: price 1.93 MYR, calculated fair value 4.65 MYR (+141%), Quality Score 54/100, from 16 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 8206 calculated?
We run Eco World Develop Group through 16 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 4.65 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. Eco World Develop Group currently trades 141 % 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 Eco World Develop Group (8206)?
The closing price on Sep 23, 2026 was 1.93 MYR. Our model-based fair value is 4.65 MYR, about +141% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Eco World Develop Group right now?
The price is below even our cautious bear case (2.30 MYR). The market is more pessimistic than our downside scenario. The model range is unusually wide (2.30 MYR to 9.11 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.
Where does the earnings growth of Eco World Develop Group (8206) come from?
Earnings per share at Eco World Develop Group grew +10.6 % a year from 2015 to 2025. Broken into its drivers: revenue per share −3.0 %, EBIT margin +10.9 %, tax rate +1.3 %, residual (interest, one-offs) +1.5 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Eco World Develop Group
How large is the market capitalisation of Eco World Develop Group (8206)?
The market capitalisation of Eco World Develop Group is 6.8B MYR (≈ $1.7B). 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 Eco World Develop Group (8206)?
The price-to-sales ratio of Eco World Develop Group is 1.74 (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 Eco World Develop Group (8206)?
Earnings per share at Eco World Develop Group are 0.1600 MYR (price ÷ EPS = P/E 12.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Eco World Develop Group (8206)?
The dividend yield of Eco World Develop Group is 4.1% (payout 50.0%). 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 Eco World Develop Group (8206)?
The net margin of Eco World Develop Group is 14.4% (fiscal year 2025). 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 Eco World Develop Group (8206)?
The return on equity (ROE) of Eco World Develop Group is 9.5% (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 Eco World Develop Group (8206)?
On an EBIT basis the return on assets of Eco World Develop Group is 4.3% (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 Eco World Develop Group (8206)?
The operating margin of Eco World Develop Group is 16.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Eco World Develop Group (8206)?
Revenue at Eco World Develop Group is growing +151% versus a year earlier (3y avg +14.1%). 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 Eco World Develop Group (8206)?
Earnings per share at Eco World Develop Group are growing +84.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Eco World Develop Group (8206) carry?
The net debt of Eco World Develop Group is 3.9B MYR (fiscal year 2025, ≈ 6.1 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 Eco World Develop Group in the live analysis
One click puts Eco World Develop Group 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.
