EN DE

Mr D.I.Y. Group (MDIYF) Fair Value & Analysis

Consumer Cyclical · US · Market cap $3.4B

MD Mr D.I.Y. Group logo Mr D.I.Y. Group MDIYF · US
Price$0.3549
Fair Value$0.3300
Upside-7.0%
Quality78/100
Watch Mr D.I.Y. Group for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 12.8% net margin
Low debt · generates free cash flow
23.11% dividend yield
Ranks above peers (10/15)
Wide moat 76/100
Evidence: High Range $0.2400 – $0.4100 Share as image

Fair value as of: Jul 18, 2026

From 24 valuation models · updated 23 days ago

Fair value updated Jul 18, 2026, revised from $0.3200 to $0.3300 (+3.1%) since Jun 24, 2026.

A strong business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • Our model range runs from $0.2400 (bear) to $0.4100 (bull), base $0.3300. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 78/100 (high quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (4 years)

$0.4371 $0.3100 Fair Value $0.3300 Nov 2022 Jul 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 18, 2026.

How to read this chart

44‑month range $0.3100 – $0.4371 · fair‑value band $0.2400 – $0.4100 · the $0.3549 price screens above the $0.3300 fair value. Dashed = 300-day average. As of Jul 18, 2026.

Full chart & analysis →

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

Analysis

Mr D.I.Y. Group (MDIYF) currently trades at $0.3549, while our model-based Fair Value estimate is $0.3300, implying the stock looks roughly 7.0% fairly valued today. The Quality Score stands at 78/100 (high 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, Mr D.I.Y. Group generated revenue of $5.1B at a net margin of 12.8%. Revenue grew 9.3% year over year. It earns a return on equity of 34.3%. Net debt stands at $189M. Fundamentals as of Jul 18, 2026

Our scenario range runs from $0.2400 (bear case) to $0.4100 (bull case); at $0.3549, the current price sits within 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 12% below its 52-week high and 13% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -25% fair-value upside, at -7%, MDIYF 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 BearBaseBull Evidence
Highest evidence
Growth DCF $1.06 $1.68 $2.63 80
Residual Income $0.4500 $0.6300 $4.65 76
Rev-Margin DCF $0.9400 $1.53 $2.25 74
All 24 models by family
DCF Models
FCF DCF $1.05 $1.71 $2.73 38
Owner Earnings $1.08 $1.75 $2.80 31
5Y Revenue Exit $0.9400 $1.54 $2.31 39
5Y EBITDA Exit $1.17 $1.97 $2.94 41
5Y P/E Exit $0.9700 $1.59 $2.26 38
10Y Revenue Exit $0.9500 $1.50 $2.29 36
10Y EBITDA Exit $1.11 $1.80 $2.78 37
10Y P/E Exit $0.9900 $1.54 $2.25 35
Earnings-Based
Graham-Dodd $0.4500 $1.74 $2.36 54
Lynch FV $0.4200 $0.6100 $0.7900 50
PEG = 1.0 $0.4200 $0.6100 $0.7900 46
EPV $0.7300 $0.8400 $0.9300 59
Multiples
P/E Multiple $1.00 $1.34 $1.67 63
P/S Multiple $0.8500 $1.13 $1.42 58
P/B Multiple $0.4800 $0.6400 $0.8000 55
EV/EBIT $1.34 $1.78 $2.22 53
EV/EBITDA $1.35 $1.80 $2.24 54
EV/Revenue $0.9100 $1.29 $1.68 43
Asset-Based
NCAV (Graham) $0.1100 $0.1400 $0.2100 50
Growth DCF
Growth DCF $1.06 $1.68 $2.63 80
Rev-Margin DCF $0.9400 $1.53 $2.25 74
Economic Profit
Residual Income $0.4500 $0.6300 $4.65 76
ROIC Compounder $0.7800 $0.9700 $1.18 72
Growth Earnings
Growth-Adj P/E $0.7500 $1.07 $1.39 68

Widest divergence: DCF Models ($1.59) versus Asset-Based ($0.1400). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $5.1B
Revenue growth (YoY) +9.3%
Net margin 12.8%
Return on equity 34.3%
Free cash flow $854M FY2025
P/E ratio 17.7
More key figures
Operating margin 20.1%
EPS (TTM) $0.0200
EPS growth (YoY) +10.1%
Net debt $189M FY2022

Figures from reported company fundamentals · as of Jul 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 78/100

Of which business quality 76 · Market factors (momentum, volatility) 59

Profitability 89
Margins and returns on capital today
Quality Growth 59
Are margins and returns improving?
Cashflow 75
Earnings quality: real cash, not paper profit
Fin. Strength 75
Balance sheet, leverage, solvency risk
Investment 70
Disciplined investing over empire-building
Low Volatility 83
Calm price path (market factor)
Momentum 49
Price trend over the last 3–12 months (market factor)
52W Momentum 48
Distance to the 52-week high (market factor)
Net Issuance 80
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

Mr D.I.Y. Group (M) Berhad, an investment holding company, engages in the retail of home improvement products, mass merchandise, games, toys, groceries, and related business and activities in Malaysia and Brunei.

Full company description

Mr D.I.Y. Group (M) Berhad, an investment holding company, engages in the retail of home improvement products, mass merchandise, games, toys, groceries, and related business and activities in Malaysia and Brunei. The company offers food and beverage products; hardware, including plumbing, paint, materials and supplies, gardening, power and hand tools, and locks and security products; household products comprising furnishings, home care, home improvement, kitchen and dining, and living and bath products; lighting, batteries, and electrical appliances and accessories; furnishing products that include clocks and watches, curtains and blinds, floor mats, home decorations, and umbrellas; and car interior, exterior, care, and emergency products, as well as motorcycle accessories and workshop equipment. It also provides stationery and sports products, such as writing instruments, paper and notebooks, stationery tools and organizers, sports, aquatic, outdoor, and fitness products; gift wrapping supplies, gifts and decoration sets, ribbons, and party accessories; computer accessories, earphones and headphones, music and games accessories, phone cables, and phone cases; personal beauty and care products comprising beauty tools, face masks and shields, facial care tools, makeup, and sanitizers; and toys. In addition, the company is involved in property investment and letting activities. It sells its products under the MR.DIY brand name. The company was founded in 2005 and is based in Seri Kembangan, Malaysia. Mr D.I.Y. Group (M) Berhad operates as a subsidiary of Bee Family Limited.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Mr D.I.Y. Group reported revenue of $5.0B in FY2025 versus $3.4B in FY2021, a compound +10.1%/yr. Reported net income was $633M in FY2025, compounding +10.0%/yr from FY2021.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$5.0B
Latest YoY
+6.5%
Avg. growth/yr (3Y)
+7.5%
Avg. growth/yr (5Y)
+14.1%
Revenue +10.1%/yr
FY21 $3.4B
FY22 $4.0B
FY23 $4.4B
FY24 $4.7B
FY25 $5.0B
Net income +10.0%/yr
FY21 $432M
FY22 $473M
FY23 $561M
FY24 $569M
FY25 $633M

Watch MDIYF: 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). "Mr D.I.Y. Group Fair Value". https://www.fairvalue-calculator.com/stock/MDIYF

Peer Group

Home Improvement Retail · 36 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 78 · Top 25%
Fair Value upside −7% · Below median
Return on equity (TTM) 34% · Top 25%
Return on assets 16% · Top 25%
Net margin (TTM) 13% · Top 25%
Operating margin (TTM) 20% · Top 25%
Revenue growth 9% · Top 25%
Dividend yield (TTM) 23.1% · Top 25%
Debt / equity 0.00× · Lower than 75% of peers

Valuation Multiples vs Home Improvement Retail median · lower = cheaper

P/E (TTM) 17.7× · Pricier than median
P/B 1.67× · Pricier than median
P/S (TTM) 0.66× · Pricier than median
P/FCF 3.9× · Pricier than median
EV/EBITDA 2.9× · Cheaper than 75% of peers
PEG 1.10× · 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 24 · sector 25
FUTURE 47 · sector 11
PAST 100 · sector 30
HEALTH 100 · sector 95
DIVIDEND 100 · sector 50

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 Home Improvement Retail stocks, each showing price versus our Fair Value estimate (as of Jul 18, 2026).

Stock Price Fair Value vs Fair Value
The Home Depot, Inc HD $337.74 $236.85 -30%
Lowe's Companies, Inc LOW $209.66 $186.32 -11%
Wesfarmers Limited WES A$92.80 A$50.50 -46%
Floor & Decor Holdings FND $56.40 $32.81 -42%
Home Product Center Public Company HMPROR 6.65 THB 6.31 THB -5%
Siam Global House Public Company GLOBAL 7.50 THB 5.96 THB -21%
Dohome Public Company DOHOME 3.86 THB 2.90 THB -25%
Haverty Furniture Companies, Inc HVT $25.66 $22.53 -12%
Test-Rite International Co 2908 22.00 TWD 9.18 TWD -58%
Bourrelier Group ALBOU €67.00 €37.21 -44%

Compare Mr D.I.Y. Group 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 Mr D.I.Y. Group (MDIYF) overvalued or undervalued?
As of Jul 18, 2026, our model estimates a fair value of $0.3300 versus a price of $0.3549, about −7% (fairly valued).
What is the fair value of MDIYF?
Our model-based fair value for Mr D.I.Y. Group is $0.3300 (as of Jul 18, 2026), built from audited fundamentals. The current price is $0.3549.
What is the quality score of MDIYF?
Mr D.I.Y. Group has a Quality Score of 78/100. 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 Mr D.I.Y. Group (MDIYF)?
Mr D.I.Y. Group reported trailing-twelve-month revenue of about $5.1B (latest available figure, as of Jul 18, 2026).
What is the net profit margin of MDIYF?
The net profit margin of Mr D.I.Y. Group is about 12.8%, meaning it keeps roughly 12.8% of revenue as net income. 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 Mr D.I.Y. Group 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.