Cepatwawasan Group Bhd (8982) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Cepatwawasan Group Bhd stock MYR 1.16, price MYR 0.76, upside +53.0%, quality 66 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 9, 2026.
How to read this chart
60‑month range 0.5415 MYR – 1.08 MYR · fair‑value band 0.8231 MYR – 1.59 MYR · the 0.7600 MYR price screens below the 1.16 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Cepatwawasan Group Bhd in your weekly email
Every Wednesday you see whether Cepatwawasan Group 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.
Cepatwawasan Group Berhad, an investment holding company, engages in the oil palm cultivation, milling, quarrying, and sale of oil palm products in Malaysia. The company operates through Plantation, Mill, Power Plant, and All other segments.
Show moreShow less
It extracts and sells earth stones and other products, as well as sells biomass by-products. In addition, the company invests in and operates a 12-megawatt biomass power plant and a 4-megawatt biogas power plant in Sandakan, Sabah.
The company engages in quarry operation, oil palm fresh fruit bunches collection center leasing, investment property holding businesses, and power generation business, as well as operates biomass power plant. The company was incorporated in 2001 and is headquartered in Sandakan, Malaysia.
Stock analysis
Cepatwawasan Group Bhd (8982) currently trades at 0.7600 MYR, while our model-based Fair Value estimate is 1.16 MYR, implying the stock looks roughly 35% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 1.71 MYR per share, and 18 of the 24 models we run sit above the 0.7600 MYR price.
Bear case: the Asset-Based group reads lowest at 0.1400 MYR, and 6 of the 24 models stay below the price. Data coverage for this calculation is low.
Scenario range: 0.8231 MYR (bear) to 1.59 MYR (bull), the price of 0.7600 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 66/100 (solid quality), in the Consumer Defensive sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Cepatwawasan Group Bhd reported revenue of 316M MYR in FY2025 versus 363M MYR in FY2021, a compound −3.4%/yr. Reported net income was 27.7M MYR in FY2025, compounding −14.0%/yr from FY2021.
Key figures
Market cap 235M MYR (≈ $57.8M) Micro · P/E ratio 9.5 · P/S ratio 0.75 · EPS (TTM) 0.0800 MYR · Dividend yield 3.9% · Net margin 8.1% · Return on equity 6.4% · Return on assets (EBIT) 9.3% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 43 out of 100 (low confidence).
What moves the price
The share trades about 8% below its 52-week high and 11% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at 10% fair-value upside, at 53%, 8982 screens cheaper than that median.
Fair Value models
Bear0.8231 MYRFair Value 1.16 MYRBull1.59 MYR
Price 0.7600 MYR · Upside +53.0%
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 (0.0429 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.
Best data coverage
FCF DCF0.8500 MYR1.04 MYR1.31 MYR80
Growth DCF0.8600 MYR1.04 MYR1.28 MYR78
Owner Earnings0.4900 MYR0.5900 MYR0.7400 MYR76
All 24 models by family
DCF Models
FCF DCF0.8500 MYR1.04 MYR1.31 MYR80
Owner Earnings0.4900 MYR0.5900 MYR0.7400 MYR76
5Y Revenue Exit0.9600 MYR1.37 MYR1.92 MYR71
5Y EBITDA Exit1.37 MYR2.08 MYR2.94 MYR73
5Y P/E Exit1.08 MYR1.58 MYR2.12 MYR69
10Y Revenue Exit0.8800 MYR1.19 MYR1.55 MYR66
10Y EBITDA Exit1.12 MYR1.59 MYR2.14 MYR67
10Y P/E Exit0.9700 MYR1.31 MYR1.67 MYR63
Earnings-Based
Graham-Dodd0.6100 MYR1.13 MYR1.41 MYR64
EPV0.6300 MYR0.7000 MYR0.7500 MYR74
Dividend Discount
Gordon GGM0.3500 MYR0.4300 MYR0.5100 MYR67
DDM Multi-Stage0.3500 MYR0.4400 MYR0.5300 MYR65
Multiples
P/E Multiple1.41 MYR1.88 MYR2.36 MYR63
P/S Multiple1.14 MYR1.53 MYR1.91 MYR58
P/B Multiple0.5800 MYR0.7700 MYR0.9700 MYR55
EV/EBIT1.67 MYR2.25 MYR2.82 MYR66
EV/EBITDA1.98 MYR2.65 MYR3.33 MYR67
EV/Revenue1.01 MYR1.47 MYR1.93 MYR53
Asset-Based
NCAV (Graham)0.0900 MYR0.1400 MYR0.1700 MYR55
Growth DCF
Growth DCF0.8600 MYR1.04 MYR1.28 MYR78
Rev-Margin DCF0.9600 MYR1.38 MYR1.87 MYR71
Economic Profit
Residual Income1.01 MYR1.02 MYR1.07 MYR74
ROIC Compounder0.6300 MYR0.7000 MYR0.7500 MYR70
Growth Earnings
Growth-Adj P/E1.01 MYR1.44 MYR1.87 MYR65
The fair value above starts from this blend and is adjusted for a cyclical peak year.
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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+3.6%
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.
−4.0%
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.
+6.1%
Start year 2020 (pandemic). Over 10 years: +3.3% 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.
+2.8%
’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.
+17.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+13.6%
Dividend (yield on the price)3.9%
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.13.6% vs 6.3%, 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.11% → 13%
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).
−10.9%
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 −12.7% 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.Farm Products · 291 stocks
Beats the industry median on 13/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score66 · Top 25%
Fair Value upside+53.0% · Top 25%
Profitability
Return on equity (12 months)6.4% · Above median
Return on assets5.4% · Above median
Net margin (12 months)8.1% · Above median
Operating margin (12 months)11.9% · Above median
Growth and dividend
Revenue growth (quarter YoY)−6.8% · Below median
Dividend yield (12 months)3.9% · Above median
Balance sheet
Debt / equity0.02× · Lowest 25%
Valuation Multiplesvs Farm Products 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). "Cepatwawasan Group Bhd Fair Value". https://www.fairvalue-calculator.com/stock/8982
Frequently asked questions
Is Cepatwawasan Group Bhd (8982) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 1.16 MYR versus a price of 0.7600 MYR, about +53% upside (undervalued).
What is the fair value of 8982?
Our model-based fair value for Cepatwawasan Group Bhd is 1.16 MYR (as of Nov 9, 2026), built from audited fundamentals. The current price: 0.7600 MYR.
What is the quality score of 8982?
Cepatwawasan Group Bhd has a Quality Score of 66/100. 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 Cepatwawasan Group Bhd (8982)?
Our model-based price target is the fair value of 1.16 MYR (as of Nov 9, 2026) from 24 valuation models. Cautious scenario 0.8231 MYR, optimistic scenario 1.59 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the Cepatwawasan Group Bhd stock forecast for 2026?
Our models put fair value at 1.16 MYR, about +53% upside versus a price of 0.7600 MYR (undervalued). Cautious scenario 0.8231 MYR, optimistic scenario 1.59 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of Cepatwawasan Group Bhd (8982)?
Cepatwawasan Group Bhd reported trailing-twelve-month revenue of about 313M MYR (latest available figure, as of Nov 9, 2026).
Does Cepatwawasan Group Bhd pay a dividend?
Cepatwawasan Group Bhd currently shows a dividend yield of 3.95% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Cepatwawasan Group Bhd (8982) and when is the ex-dividend date?
Cepatwawasan Group Bhd pays a dividend of 0.03 MYR per share a year, a dividend yield of 3.9%. The last ex-dividend date was Mar 11, 2026. A dividend has been paid every year since 2007. The payout ratio is 37.5% of earnings. Free cash flow covers the dividend 3.32 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 Cepatwawasan Group Bhd (8982)?
For today's price to be fair in a discounted-cash-flow model, Cepatwawasan Group Bhd would have to grow free cash flow by -10.9 % 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 +6.1 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 8982 use?
Our models discount Cepatwawasan Group 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 Cepatwawasan Group Bhd that is -10.9 % 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 Cepatwawasan Group Bhd (8982) delivered so far?
Over the past 5 years revenue at Cepatwawasan Group Bhd grew +6.1 % a year. The price currently implies free-cash-flow growth of -10.9 % 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 Cepatwawasan Group Bhd (8982) growing?
The median revenue growth in the sector is +3.6 % a year. That is the yardstick for the growth priced into Cepatwawasan Group Bhd (-10.9 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Cepatwawasan Group Bhd (8982)?
The free-cash-flow yield on the price is 13.12 %: that much free cash flow Cepatwawasan Group 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 Cepatwawasan Group Bhd (8982)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Cepatwawasan Group Bhd it is 1.16 MYR per share (as of Nov 9, 2026), against a price of 0.7600 MYR. It is the blended result of 24 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Cepatwawasan Group Bhd stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 8982 trades below its calculated fair value: price 0.7600 MYR, fair value 1.16 MYR, a gap of about +53% (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 8982?
No. The price is what the market pays today (0.7600 MYR); the fair value is what the company's own numbers justify (1.16 MYR). For Cepatwawasan Group Bhd the two are 0.4025 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is Cepatwawasan Group Bhd worth?
The market values Cepatwawasan Group Bhd at about 235M MYR (market capitalisation, as of Nov 9, 2026). Per share that is 0.7600 MYR; our models calculate a fair value of 1.16 MYR per share.
What do the bullish and bearish scenarios say about 8982?
Our models span a range for Cepatwawasan Group Bhd: cautious scenario 0.8231 MYR, base 1.16 MYR, optimistic 1.59 MYR per share (as of Nov 9, 2026, price 0.7600 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 8982?
Cepatwawasan Group Bhd trades at a price-to-earnings ratio of 9.5 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 1.16 MYR is built from several models across several years. Other multiples: P/B 0.6, P/S 0.7, EV/EBITDA 3.3.
How solid is the balance sheet of Cepatwawasan Group Bhd (8982)?
Balance-sheet figures for Cepatwawasan Group Bhd (as of Nov 9, 2026): return on equity 6.4%, debt of 0.02 per unit of equity. They feed the Quality Score of 66/100, which measures business quality independently of the share price.
How far is 8982 from its 52-week high?
Cepatwawasan Group Bhd trades at 0.7600 MYR, about 8% below its 52-week high of 0.8300 MYR and 11% above the low of 0.6845 MYR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 1.16 MYR is for.
Which stocks are comparable to Cepatwawasan Group Bhd?
From the same area (Consumer Defensive) we also value Muyuan Foods Group, Archer-Daniels-Midland Company, Tyson Foods, Inc, Bunge Global 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 Cepatwawasan Group Bhd stock attractive at the current price?
The data as of Nov 9, 2026: price 0.7600 MYR, calculated fair value 1.16 MYR (+53%), Quality Score 66/100, 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 8982 calculated?
We run Cepatwawasan Group Bhd through 24 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 1.16 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. Cepatwawasan Group Bhd currently trades 35% 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 Cepatwawasan Group Bhd (8982)?
The closing price on Nov 6, 2026 was 0.7600 MYR. Our model-based fair value is 1.16 MYR, about +53% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Cepatwawasan Group Bhd right now?
The price is below even our cautious bear case (0.8231 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 (66/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (0.8231 MYR to 1.59 MYR) leaves room in how you read the outcome.
Key figures of Cepatwawasan Group Bhd
How large is the market capitalisation of Cepatwawasan Group Bhd (8982)?
The market capitalisation of Cepatwawasan Group Bhd is 235M MYR (≈ $57.8M). 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 Cepatwawasan Group Bhd (8982)?
The price-to-sales ratio of Cepatwawasan Group Bhd is 0.75 (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 Cepatwawasan Group Bhd (8982)?
Earnings per share at Cepatwawasan Group Bhd are 0.0800 MYR (price ÷ EPS = P/E 9.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Cepatwawasan Group Bhd (8982)?
The dividend yield of Cepatwawasan Group Bhd is 3.9% (payout 37.5%). 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 Cepatwawasan Group Bhd (8982)?
The net margin of Cepatwawasan Group Bhd is 8.1% (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 Cepatwawasan Group Bhd (8982)?
The return on equity (ROE) of Cepatwawasan Group Bhd is 6.4% (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 Cepatwawasan Group Bhd (8982)?
On an EBIT basis the return on assets of Cepatwawasan Group Bhd is 9.3% (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 Cepatwawasan Group Bhd (8982)?
The operating margin of Cepatwawasan Group Bhd is 11.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Cepatwawasan Group Bhd (8982)?
Revenue at Cepatwawasan Group Bhd is growing −6.8% versus a year earlier (3y avg −4.0%). 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 Cepatwawasan Group Bhd (8982)?
Earnings per share at Cepatwawasan Group Bhd are growing −41.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Cepatwawasan Group Bhd (8982) carry?
The net debt of Cepatwawasan Group Bhd is 18.9M MYR (fiscal year 2024, ≈ 0.6 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 Cepatwawasan Group Bhd in the live analysis
One click puts Cepatwawasan Group 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 9, 2026