Taliworks Corporation Bhd (8524) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Taliworks Corporation Bhd stock MYR 0.59, price MYR 0.23, upside +162.2%, quality 68 out of 100. Rating: strongly 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 0.2250 MYR – 0.7769 MYR · fair‑value band 0.3500 MYR – 0.8400 MYR · the 0.2250 MYR price screens below the 0.5900 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Taliworks Corporation Bhd in your weekly email
Every Wednesday you see whether Taliworks Corporation 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.
Taliworks Corporation Berhad, an investment holding company, operates, manages, and maintains water treatment plants in Malaysia. It operates through Water, Construction, Toll Highway, Waste Management, Renewable Energy, and Others segments.
Show moreShow less
The company is involved in water treatment and supply activities; provision of contracting, project, and management services relating to construction contracts; operation and maintenance of toll highways; and solid waste collection and public cleansing management, and other related activities.
It also engages in business development and operation of solar and other renewable energy projects; provision of project consultancy and technical services; and sale of products related to water and waste treatment.
The company was formerly known as Carpets International Malaysia Berhad and changed its name to Taliworks Corporation Berhad in November 2000. Taliworks Corporation Berhad is based in Kuala Lumpur, Malaysia.
Stock analysis
Taliworks Corporation Bhd (8524) currently trades at 0.2250 MYR, while our model-based Fair Value estimate is 0.5900 MYR, implying the stock looks roughly 62% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 0.8100 MYR per share, and 22 of the 24 models we run sit above the 0.2250 MYR price.
Bear case: the Dividend Discount group reads lowest at 0.1750 MYR, and 2 of the 24 models stay below the price. Data coverage for this calculation is low.
Scenario range: 0.3500 MYR (bear) to 0.8400 MYR (bull), the price of 0.2250 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 68/100 (solid quality), in the Industrials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Taliworks Corporation Bhd reported revenue of 462M MYR in FY2025 versus 244M MYR in FY2021, a compound +17.4%/yr. Reported net income was 83.5M MYR in FY2025, compounding +1.6%/yr from FY2021.
Key figures
Market cap 454M MYR (≈ $112M) Micro · P/E ratio 5.6 · P/S ratio 1.18 · EPS (TTM) 0.0400 MYR · Dividend yield 8.0% · Net margin 16.3% · Return on equity 10.3% · Return on assets (EBIT) 6.8% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 62 out of 100 (low confidence).
What moves the price
The share trades about 57% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −25% fair-value upside, at 162%, 8524 screens cheaper than that median.
Fair Value models
Bear0.3500 MYRFair Value 0.5900 MYRBull0.8400 MYR
Price 0.2250 MYR · Upside +162.2%
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 (0.0189 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.83/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+21.3%
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.
+14.0%
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.
+8.9%
Start year 2020 (pandemic). Over 10 years: +1.5% 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.
+6.4%
’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.
+13.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+5.3%
Dividend (yield on the price)8.0%
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.1.9% vs −4.1%, 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.33% → 29%
2025 sits 52% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Pace: the 5-year rate starts in 2020 (pandemic)
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).
−5.5%
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 −7.3% a year for the price.
Compare Taliworks Corporation Bhd 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.Waste Management · 155 stocks
Beats the industry median on 13/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score68 · Top 25%
Fair Value upside+162.2% · Top 25%
Profitability
Return on equity (12 months)10.3% · Above median
Return on assets6.3% · Top 25%
Net margin (12 months)20.9% · Top 25%
Operating margin (12 months)25.5% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)14.7% · Above median
Dividend yield (12 months)8.0% · Top 25%
Balance sheet
Debt / equity0.27× · Below median
Valuation Multiplesvs Waste Management median · lower = cheaper
P/E (12 months)5.6× · Cheapest 25%
P/B0.64× · book value is mostly goodwill ⓘGoodwill and other intangible assets are larger than the equity. The book value mainly reflects prices paid for past acquisitions, so we do not rank this P/B against the peer group.
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). "Taliworks Corporation Bhd Fair Value". https://www.fairvalue-calculator.com/stock/8524
Frequently asked questions
Is Taliworks Corporation Bhd (8524) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 0.5900 MYR versus a price of 0.2250 MYR, about +162% upside (undervalued).
What is the fair value of 8524?
Our model-based fair value for Taliworks Corporation Bhd is 0.5900 MYR (as of Nov 8, 2026), built from audited fundamentals. The current price: 0.2250 MYR.
What is the quality score of 8524?
Taliworks Corporation Bhd has a Quality Score of 68/100. 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 Taliworks Corporation Bhd (8524)?
Our model-based price target is the fair value of 0.5900 MYR (as of Nov 8, 2026) from 24 valuation models. Cautious scenario 0.3500 MYR, optimistic scenario 0.8400 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the Taliworks Corporation Bhd stock forecast for 2026?
Our models put fair value at 0.5900 MYR, about +162% upside versus a price of 0.2250 MYR (undervalued). Cautious scenario 0.3500 MYR, optimistic scenario 0.8400 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of Taliworks Corporation Bhd (8524)?
Taliworks Corporation Bhd reported trailing-twelve-month revenue of about 492M MYR (latest available figure, as of Nov 8, 2026).
Does Taliworks Corporation Bhd pay a dividend?
Taliworks Corporation Bhd currently shows a dividend yield of 8.00% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Taliworks Corporation Bhd (8524) and when is the ex-dividend date?
Taliworks Corporation Bhd pays a dividend of 0.018 MYR per share a year, a dividend yield of 8.0%. The last ex-dividend date was Sep 8, 2026. A dividend has been paid every year since 2001. The payout ratio is 45.0% of earnings. Free cash flow covers the dividend 2.35 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Taliworks Corporation Bhd (8524)?
For today's price to be fair in a discounted-cash-flow model, Taliworks Corporation Bhd would have to grow free cash flow by -5.5 % 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 +8.9 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 8524 use?
Our models discount Taliworks Corporation Bhd at 12.6 %: a base by market capitalisation (micro), damped by beta 0.03, 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 Taliworks Corporation Bhd that is -5.5 % 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 Taliworks Corporation Bhd (8524) delivered so far?
Over the past 5 years revenue at Taliworks Corporation Bhd grew +8.9 % a year. The price currently implies free-cash-flow growth of -5.5 % 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 Taliworks Corporation Bhd (8524) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Taliworks Corporation Bhd (-5.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Taliworks Corporation Bhd (8524)?
The free-cash-flow yield on the price is 18.79 %: that much free cash flow Taliworks Corporation 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 Taliworks Corporation Bhd (8524)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Taliworks Corporation Bhd it is 0.5900 MYR per share (as of Nov 8, 2026), against a price of 0.2250 MYR. It is the blended result of 24 valuation models in 7 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Growth DCF, Economic Profit, Growth Earnings).
Is Taliworks Corporation Bhd stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 8524 trades below its calculated fair value: price 0.2250 MYR, fair value 0.5900 MYR, a gap of about +162% (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 8524?
No. The price is what the market pays today (0.2250 MYR); the fair value is what the company's own numbers justify (0.5900 MYR). For Taliworks Corporation Bhd the two are 0.3650 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is Taliworks Corporation Bhd worth?
The market values Taliworks Corporation Bhd at about 454M MYR (market capitalisation, as of Nov 8, 2026). Per share that is 0.2250 MYR; our models calculate a fair value of 0.5900 MYR per share.
What do the bullish and bearish scenarios say about 8524?
Our models span a range for Taliworks Corporation Bhd: cautious scenario 0.3500 MYR, base 0.5900 MYR, optimistic 0.8400 MYR per share (as of Nov 8, 2026, price 0.2250 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 8524?
Taliworks Corporation Bhd trades at a price-to-earnings ratio of 5.6 (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 0.5900 MYR is built from several models across several years. Median P/E at fiscal year-end, 8 fiscal years (2018 to 2025), reported earnings, FY2025 ex one-offs: 22.9. Other multiples: P/B 0.6, P/S 1.2, EV/EBITDA 3.7.
How solid is the balance sheet of Taliworks Corporation Bhd (8524)?
Balance-sheet figures for Taliworks Corporation Bhd (as of Nov 8, 2026): return on equity 10.3%, debt of 0.27 per unit of equity. They feed the Quality Score of 68/100, which measures business quality independently of the share price.
How far is 8524 from its 52-week high?
Taliworks Corporation Bhd trades at 0.2250 MYR, about 57% below its 52-week high of 0.5180 MYR and at the low of 0.2250 MYR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 0.5900 MYR is for.
Which stocks are comparable to Taliworks Corporation Bhd?
From the same area (Industrials) we also value Waste Management, Inc, Republic Services, Inc, Waste Connections, Inc, Veolia Environnement SA, 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 Taliworks Corporation Bhd stock attractive at the current price?
The data as of Nov 8, 2026: price 0.2250 MYR, calculated fair value 0.5900 MYR (+162%), Quality Score 68/100, 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 8524 calculated?
We run Taliworks Corporation Bhd through 24 models from 7 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 0.5900 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. Taliworks Corporation Bhd currently trades 62% 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 Taliworks Corporation Bhd (8524)?
The closing price on Nov 6, 2026 was 0.2250 MYR. Our model-based fair value is 0.5900 MYR, about +162% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Taliworks Corporation Bhd right now?
The price is below even our cautious bear case (0.3500 MYR). The market is more pessimistic than our downside scenario. 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 (68/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (0.3500 MYR to 0.8400 MYR) leaves room in how you read the outcome.
Where does the earnings growth of Taliworks Corporation Bhd (8524) come from?
Earnings per share at Taliworks Corporation Bhd grew −10.6 % a year from 2014 to 2025. Broken into its drivers: revenue per share +1.2 %, EBIT margin −7.0 %, tax rate −2.6 %, residual (interest, one-offs) −2.6 %. 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 Taliworks Corporation Bhd
How large is the market capitalisation of Taliworks Corporation Bhd (8524)?
The market capitalisation of Taliworks Corporation Bhd is 454M MYR (≈ $112M). 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 Taliworks Corporation Bhd (8524)?
The price-to-sales ratio of Taliworks Corporation Bhd is 1.18 (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 Taliworks Corporation Bhd (8524)?
Earnings per share at Taliworks Corporation Bhd are 0.0400 MYR (price ÷ EPS = P/E 5.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Taliworks Corporation Bhd (8524)?
The dividend yield of Taliworks Corporation Bhd is 8.0% (payout 45.0%). 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 Taliworks Corporation Bhd (8524)?
The net margin of Taliworks Corporation Bhd is 16.3% (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 Taliworks Corporation Bhd (8524)?
The return on equity (ROE) of Taliworks Corporation Bhd is 10.3% (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 Taliworks Corporation Bhd (8524)?
On an EBIT basis the return on assets of Taliworks Corporation Bhd is 6.8% (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 Taliworks Corporation Bhd (8524)?
The operating margin of Taliworks Corporation Bhd is 25.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Taliworks Corporation Bhd (8524)?
Revenue at Taliworks Corporation Bhd is growing +14.7% versus a year earlier (3y avg +14.0%). 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 Taliworks Corporation Bhd (8524)?
Earnings per share at Taliworks Corporation Bhd are growing −14.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Taliworks Corporation Bhd (8524) carry?
The net debt of Taliworks Corporation Bhd is 207M MYR (fiscal year 2025, ≈ 2.4 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 Taliworks Corporation Bhd in the live analysis
One click puts Taliworks Corporation 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