EN DE

Federal International Holdings (8605) Fair Value & Analysis

Consumer Cyclical · MY · Market cap 37.9M MYR

FI Federal International Holdings 8605 · KLSE
Price0.3550 MYR
Fair Value0.0500 MYR
Upside-85.9%
Quality44/100
Watch Federal International Holdings for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Loss-making · -0.3% net margin
Low debt · negative free cash flow
Mixed vs. peers (5/11)
Narrow moat 22/100
Evidence: High Range 0.0400 MYR – 0.0500 MYR Share as image

Fair value as of: Jul 19, 2026

From 15 valuation models · updated 22 days ago

Share price +29.1% over the past month.

Below-average quality, and screening another 86% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (0.0500 MYR). The favourable scenario is already priced in.
  • Weak quality (44/100) 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)

0.6797 MYR 0.2000 MYR Fair Value 0.0500 MYR Aug 2020 Jul 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 19, 2026.

How to read this chart

60‑month range 0.2000 MYR – 0.6797 MYR · fair‑value band 0.0400 MYR – 0.0500 MYR · the 0.3550 MYR price screens above the 0.0500 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 19, 2026.

Full chart & analysis →

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

Analysis

Federal International Holdings (8605) currently trades at 0.3550 MYR, while our model-based Fair Value estimate is 0.0500 MYR, implying the stock looks roughly 85.9% overvalued today. The Quality Score stands at 44/100 (below-average quality), in the Consumer Cyclical 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: high).

Over the trailing twelve months, Federal International Holdings generated revenue of 63.0M MYR at a net margin of -0.3%. Revenue grew 36.2% year over year. It earns a return on equity of -0.2%. Net debt stands at 20.1M MYR. Fundamentals as of Jul 19, 2026

Our scenario range runs from 0.0400 MYR (bear case) to 0.0500 MYR (bull case); at 0.3550 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 about 18% below its 52-week high and 37% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 44% fair-value upside, at -86%, 8605 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.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely (0.0100 MYR to 0.5700 MYR). Read the values as a conservative anchor, not as a price target.
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
Residual Income 0.5100 MYR 0.4600 MYR 0.2600 MYR 76
ROIC Compounder 0.0600 MYR 0.0600 MYR 0.0700 MYR 72
Gordon GGM 0.0300 MYR 0.0300 MYR 0.0400 MYR 70
All 15 models by family
DCF Models
Owner Earnings 0.1000 MYR 0.1300 MYR 0.1600 MYR 31
Earnings-Based
Graham-Dodd 0.0100 MYR 0.0100 MYR 0.0100 MYR 54
EPV 0.0600 MYR 0.0600 MYR 0.0700 MYR 59
Dividend Discount
Gordon GGM 0.0300 MYR 0.0300 MYR 0.0400 MYR 70
DDM Multi-Stage 0.0300 MYR 0.0400 MYR 0.0400 MYR 61
Multiples
P/E Multiple 0.0200 MYR 0.0300 MYR 0.0400 MYR 63
P/S Multiple 0.0200 MYR 0.0300 MYR 0.0300 MYR 58
P/B Multiple 0.0200 MYR 0.0300 MYR 0.0300 MYR 55
EV/EBIT 0.1700 MYR 0.2200 MYR 0.2700 MYR 53
EV/EBITDA 0.2200 MYR 0.2900 MYR 0.3600 MYR 54
EV/Revenue 0.1200 MYR 0.1600 MYR 0.2100 MYR 43
Asset-Based
NCAV (Graham) 0.4300 MYR 0.5700 MYR 0.8500 MYR 50
Economic Profit
Residual Income 0.5100 MYR 0.4600 MYR 0.2600 MYR 76
ROIC Compounder 0.0600 MYR 0.0600 MYR 0.0700 MYR 72
Growth Earnings
Growth-Adj P/E 0.0200 MYR 0.0200 MYR 0.0300 MYR 68

Widest divergence: Asset-Based (0.5700 MYR) versus Earnings-Based (0.0100 MYR). Highest evidence: Residual Income (76).

Notify me when 8605 reaches fair value

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

Key figures & financial health

Revenue (TTM) 63.0M MYR
Revenue growth (YoY) +36.2%
Net margin -0.3%
Return on equity -0.2%
Free cash flow −15.1M MYR FY2024
Operating margin -1.0%
More key figures
EPS (TTM) -0.0100 MYR
EPS growth (YoY) +471%
Net debt 20.1M MYR FY2024

Figures from reported company fundamentals · as of Jul 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 44/100

Of which business quality 40 · Market factors (momentum, volatility) 39

Profitability 16
Margins and returns on capital today
Quality Growth 40
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 37
Balance sheet, leverage, solvency risk
Investment 95
Disciplined investing over empire-building
Low Volatility 49
Calm price path (market factor)
Momentum 31
Price trend over the last 3–12 months (market factor)
52W Momentum 41
Distance to the 52-week high (market factor)
Net Issuance 95
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

Federal International Holdings Berhad, an investment holding company, engages in the construction and interior fit out businesses in Malaysia. It operates through Manufacturing and Trading of Furniture; Construction And Interior Fit Out; and Investment Holding segments.

Full company description

Federal International Holdings Berhad, an investment holding company, engages in the construction and interior fit out businesses in Malaysia. It operates through Manufacturing and Trading of Furniture; Construction And Interior Fit Out; and Investment Holding segments. The company develops and manages real estate projects, such as residential, commercial, and industrial; acts as a general contractor for construction works; provides renovation, and interior fit out and design services for hospitality venues; and operates as a designer, assembler, integrator, decorator, furnisher, woodworker, consultant, and contractor for various projects. It also produces modular caseworks; shop fixtures and fittings; and hotel furniture comprising wall and base cabinets, shelving, display cases, countertop, kitchen furniture, and panels. In addition, the company supplies office and hotel furniture and fittings; and trades in home furnishings, furniture, home appliances, and general building materials. It primarily serves coffee chains. The company also exports its products. The company was formerly known as Federal Furniture Holdings (M) Berhad and changed its name to Federal International Holdings Berhad in May 2018. Federal International Holdings Berhad was founded in 1962 and is based in Petaling Jaya, Malaysia.

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

Revenue & earnings trend

FY2020 – FY2024 · reported fiscal years

Federal International Holdings reported revenue of 76.9M MYR in FY2024 versus 116M MYR in FY2020, a compound −9.8%/yr. Reported net income was 201K MYR in FY2024, compounding −56.8%/yr from FY2020.

Growth Quality 6/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2024)
76.9M MYR
Latest YoY
−30.2%
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.
−15.1%
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.
−7.9%
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.
−0.3%
Revenue −9.8%/yr
FY20 116M MYR
FY21 126M MYR
FY22 115M MYR
FY23 110M MYR
FY24 76.9M MYR
Net income −56.8%/yr
FY20 5.8M MYR
FY21 13.3M MYR
FY22 13.4M MYR
FY23 1.3M MYR
FY24 201K MYR

8605 screens 86% overvalued. Compare with D.R. Horton, Inc →

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). "Federal International Holdings Fair Value". https://www.fairvalue-calculator.com/stock/8605

Peer Group

Residential Construction · 65 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 44 · Below median
Fair Value upside −86% · Bottom 25%
Return on assets 1% · Bottom 25%
Net margin (TTM) -0% · Bottom 25%
Operating margin (TTM) -1% · Bottom 25%
Revenue growth 36% · Top 25%
Debt / equity 0.02× · Lower than 75% of peers

Valuation Multiples vs Residential Construction median · lower = cheaper

P/B 0.08× · Cheaper than 75% of peers
P/S (TTM) 0.15× · Cheaper than 75% of peers
EV/EBITDA 1.9× · Cheaper 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 0 · sector 51
FUTURE 100 · sector 0
PAST 0 · sector 33
HEALTH 99 · sector 88
DIVIDEND 0 · sector 54

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

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 Residential Construction stocks, each showing price versus our Fair Value estimate (as of Jul 19, 2026).

Stock Price Fair Value vs Fair Value
D.R. Horton, Inc DHI $149.39 $214.93 +44%
PulteGroup, Inc PHM $124.75 $193.56 +55%
Lennar Corporation LEN $83.89 $146.58 +75%
NVR, Inc NVR $6,479 $7,821 +21%
Toll Brothers, Inc TOL $150.76 $225.76 +50%
Taylor Morrison Home Corporation TMHC $72.13 $144.47 +100%
Installed Building Products, Inc IBP $228.65 $209.51 -8%
Meritage Homes Corporation MTH $73.83 $104.26 +41%
Champion Homes, Inc SKY $82.70 $75.12 -9%
Cavco Industries, Inc CVCO $569.16 $421.10 -26%

Compare Federal International Holdings with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 Federal International Holdings (8605) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of 0.0500 MYR versus a price of 0.3550 MYR, about −86% (overvalued).
What is the fair value of 8605?
Our model-based fair value for Federal International Holdings is 0.0500 MYR (as of Jul 19, 2026), built from audited fundamentals. The current price is 0.3550 MYR.
What is the quality score of 8605?
Federal International Holdings has a Quality Score of 44/100. 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 Federal International Holdings (8605)?
Federal International Holdings reported trailing-twelve-month revenue of about 63.0M MYR (latest available figure, as of Jul 19, 2026).
What is the net profit margin of 8605?
The net profit margin of Federal International Holdings is about -0.3%, meaning it is currently running at a net loss. 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 Federal International 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.