EN DE

Berjaya Corporation (BRYAF) Fair Value & Analysis

Industrials · US · Market cap $385M

BC Berjaya Corporation logo Berjaya Corporation BRYAF · US
Price$0.0619
Fair Value$0.1003
Upside+62.0%
Quality38/100
Watch Berjaya Corporation for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Loss-making · -4.7% net margin
Moderate debt · negative free cash flow
Trails peers (4/11)
Narrow moat 17/100
Evidence: Low Range $0.0738 – $0.1195 Share as image

Fair value as of: Jul 31, 2026

From 4 valuation models · updated 10 days ago

Fair value updated Jul 31, 2026, revised from $0.1071 to $0.1003 (−6.3%) since Jun 26, 2026. Share price +0.2% over the past month.

Below-average quality, screening 62% undervalued on our models.

What matters now

  • The large discount to fair value meets weak quality (38/100). That raises the risk this is a value trap rather than a bargain.
  • The price is below even our cautious bear case ($0.0738). 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.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$0.0979 $0.0181 Fair Value $0.1003 Jul 2015 Jul 2026

White line = price, green steps = our fair value per fiscal year. As of Jul 31, 2026.

How to read this chart

60‑month range $0.0181 – $0.0979 · fair‑value band $0.0738 – $0.1195 · the $0.0619 price screens below the $0.1003 fair value. As of Jul 31, 2026.

Full chart & analysis →

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

Analysis

Berjaya Corporation (BRYAF) currently trades at $0.0619, while our model-based Fair Value estimate is $0.1003, implying the stock looks roughly 62.0% undervalued today. The Quality Score stands at 38/100 (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: low), always confirm before acting.

Over the trailing twelve months, Berjaya Corporation generated revenue of $9.1B at a net margin of -4.7%. Revenue declined 13.9% year over year. It earns a return on equity of -6.6%. Net debt stands at $7.9B. Fundamentals as of Jul 31, 2026

Our scenario range runs from $0.0738 (bear case) to $0.1195 (bull case); at $0.0619, 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 8% below its 52-week high and 117% 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 62%, BRYAF 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
EV/EBITDA $0.2100 $0.4500 $0.6800 54
EV/EBIT $0.1900 $0.4200 $0.6500 53
NCAV (Graham) $0.5200 $0.6900 $1.03 50
All 4 models by family
Multiples
EV/EBIT $0.1900 $0.4200 $0.6500 53
EV/EBITDA $0.2100 $0.4500 $0.6800 54
EV/Revenue $0.2100 $0.4200 43
Asset-Based
NCAV (Graham) $0.5200 $0.6900 $1.03 50

Widest divergence: Asset-Based ($0.6900) versus Multiples ($0.4200). Highest evidence: EV/EBITDA (54).

Notify me when BRYAF reaches fair value

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

Key figures & financial health

Revenue (TTM) $9.1B
Revenue growth (YoY) -13.9%
Net margin -4.7%
Return on equity -6.6%
Free cash flow −$316M FY2025
Operating margin 3.0%
More key figures
EPS (TTM) $-0.0200
EPS growth (YoY) +20,655%
Net debt $7.9B FY2025

Figures from reported company fundamentals · as of Jul 31, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 38/100

Of which business quality 35 · Market factors (momentum, volatility) 61

Profitability 22
Margins and returns on capital today
Quality Growth 40
Are margins and returns improving?
Cashflow 8
Earnings quality: real cash, not paper profit
Fin. Strength 19
Balance sheet, leverage, solvency risk
Investment 89
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 67
Price trend over the last 3–12 months (market factor)
52W Momentum 62
Distance to the 52-week high (market factor)
Net Issuance 73
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

Berjaya Corporation Berhad provides consumer marketing, direct selling, and retailing services. It invests in, develops, manages, and rents properties; operates hotels, resorts, vacation timeshare, recreation and golf clubs, booking center, parking facilities, private university college, franchises restaurants, cafes, healthcare platform, and travel and …

Full company description

Berjaya Corporation Berhad provides consumer marketing, direct selling, and retailing services. It invests in, develops, manages, and rents properties; operates hotels, resorts, vacation timeshare, recreation and golf clubs, booking center, parking facilities, private university college, franchises restaurants, cafes, healthcare platform, and travel and tour agencies; retails food and beverage; produces, maintains, repairs, and trades in motor vehicles, as well as offers after sale services; and produces and supplies potable water. The company also offers environmental and clean technology, telecommunication and information technology solutions, securities and printing, investment research and advisory, asset and fund management, hire purchase, loan financing, money lending, stock and share broking, nominee, security, water supply infrastructure, project management, and consultancy services. In addition, it provides computerized wagering and voting systems, software support and development, jet charter, aircraft leasing, passenger charter flight, insurance agency and brokerage, logistics, warehousing, transportation, courier, interior design, casino, system integration, digital, management, educational, training, building contracting, civil engineering, agricultural, recruitment, landscaping, digital loyalty, and software license services. Further, the company cultivates and sells palm oil and kernel; produces ice cream; constructs railways and subways; produces, packages, and deals in baked goods; operates lottery and Toto betting business; sells and rents ornament plant; and develops land and infrastructure. Additionally, it sells industrial and household cleaning, consumer, household, medical devices, healthcare, and skin care products; food and beverage; computer hardware; and textile products. Berjaya Corporation Berhad was founded in 1984 and is based in Kuala Lumpur, Malaysia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Berjaya Corporation reported revenue of $9.3B in FY2025 versus $7.5B in FY2021, a compound +5.8%/yr. Reported net income was −$556M in FY2025.

Growth Quality 19/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
$9.3B
Latest YoY
−7.4%
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.
+4.6%
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.
+6.0%
Avg. growth/yr (20Y) 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.
+6.0%
Revenue +5.8%/yr
FY21 $7.5B
FY22 $8.2B
FY23 $9.6B
FY24 $10.1B
FY25 $9.3B
Net income
FY21 −$460M
FY22 $51.8M
FY23 −$110M
FY24 $429M
FY25 −$556M

Watch BRYAF: 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). "Berjaya Corporation Fair Value". https://www.fairvalue-calculator.com/stock/BRYAF

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 38 · Bottom 25%
Fair Value upside +62% · Top 25%
Return on assets 1% · Below median
Net margin (TTM) -5% · Bottom 25%
Operating margin (TTM) 3% · Below median
Revenue growth -14% · Bottom 25%
Debt / equity 0.62× · Higher than median

Valuation Multiples vs Conglomerates median · lower = cheaper

P/B 0.06× · Cheaper than 75% of peers
P/S (TTM) 0.04× · Cheaper than 75% of peers
EV/EBITDA 6.5× · Cheaper than median

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 0 · sector 16
PAST 0 · sector 20
HEALTH 69 · 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 31, 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 Berjaya Corporation 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 Berjaya Corporation (BRYAF) overvalued or undervalued?
As of Jul 31, 2026, our model estimates a fair value of $0.1003 versus a price of $0.0619, about +62% (undervalued).
What is the fair value of BRYAF?
Our model-based fair value for Berjaya Corporation is $0.1003 (as of Jul 31, 2026), built from audited fundamentals. The current price is $0.0619.
What is the quality score of BRYAF?
Berjaya Corporation has a Quality Score of 38/100. 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 Berjaya Corporation (BRYAF)?
Berjaya Corporation reported trailing-twelve-month revenue of about $9.1B (latest available figure, as of Jul 31, 2026).
What is the net profit margin of BRYAF?
The net profit margin of Berjaya Corporation is about -4.7%, 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 Berjaya Corporation 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.