Tuas Ltd (TUA) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Tuas Ltd A$1.28, price A$1.79, upside -28.3%, quality 64 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Tuas Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Sep 23, 2026.
How to read this chart
60‑month range A$0.6400 – A$8.32 · fair‑value band A$0.9000 – A$1.68 · the A$1.79 price screens above the A$1.28 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 23, 2026.
Follow Tuas in your weekly email
Every Wednesday you see whether Tuas 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.
Tuas Limited owns and operates a mobile network in Singapore.
Show more
Tuas Limited owns and operates a mobile network in Singapore. It also provides mobile telecommunications services, including data, voice, SMS, roaming, and other services; broadband equipment and on-site activation and installation of services to facilitate broadband connectivity; and support and maintenance services for technologies and system solution projects. Tuas Limited was incorporated in 2020 and is based in Macquarie Park, Australia.
Stock analysis
Tuas Ltd (TUA) currently trades at A$1.79, while our model-based Fair Value estimate is A$1.28, implying the stock looks roughly 39.5% overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of A$0.8800 per share, and 3 of the 24 models we run sit above the A$1.79 price.
Bear case: the Economic Profit group reads lowest at A$0.1700, and 21 of the 24 models stay below the price. Evidence for this calculation is high.
Scenario range: A$0.9000 (bear) to A$1.68 (bull), the price of A$1.79 sits above 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 64/100 (solid quality), in the Communication Services sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Tuas Ltd reported revenue of 151M SGD in FY2025 versus 30.9M SGD in FY2021, a compound +48.8%/yr. Reported net income was 6.9M SGD in FY2025.
Key figures
Market cap A$1.3B (≈ $892M) · P/E ratio 59.5 · P/S ratio 2.71 · EPS (TTM) A$0.0300 · Net margin 4.6% · Return on equity 1.9% · Return on assets (EBIT) −3.1% · Operating margin 12.9%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 47 out of 100 (low confidence).
What moves the price
The share trades about 77% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 47% fair-value upside, at −28%, TUA screens richer than that median.
Fair Value models
Bear A$0.9000Fair Value A$1.28Bull A$1.68
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (A$0.0219 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.Evidence ⓘEvidence = 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.73/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+29.2%
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.
+38.1%
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.
+97.0%
Start year 2020 (pandemic)
Revenue growth 6 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.
+358.9%
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
−369.9% (2020) → 7.1% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: no profitable base year
not computed
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).
+16.2%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Australia: IMF forecast 3.0% a year to 2030, 2.9% from 2016 to 2025) that is about +12.9% 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.Telecom Services · 252 stocks
Beats the industry median on 4/12 measures
Overall it trails its industry peers.
Valuation
Quality Score64 · Top 25%
Fair Value upside−28% · Below median
Profitability
Return on equity (TTM)2% · Below median
Return on assets2% · Below median
Net margin (TTM)7% · Above median
Operating margin (TTM)13% · Above median
Growth and dividend
Revenue growth26% · Top 25%
Valuation Multiplesvs Telecom Services median · lower = cheaper
P/E (TTM)59.5× · Priciest 25%
P/B2.00× · Pricier than median
P/S (TTM)5.25× · Priciest 25%
P/FCF34.0× · Priciest 25%
EV/EBITDA11.1× · Pricier than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 35
FUTURE (revenue growth)100· sector 16
PAST (return on equity)8· sector 29
HEALTH (low debt)0· sector 83
DIVIDEND (yield)0· sector 77
VALUE 0: the price sits above our fair-value range.
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). "Tuas Ltd Fair Value". https://www.fairvalue-calculator.com/stock/TUA
Frequently asked questions
Is Tuas Ltd (TUA) overvalued or undervalued?
As of Sep 23, 2026, our model estimates a fair value of A$1.28 versus a price of A$1.79, about −28% upside (overvalued).
What is the fair value of TUA?
Our model-based fair value for Tuas Ltd is A$1.28 (as of Sep 23, 2026), built from audited fundamentals. The current price: A$1.79.
What is the quality score of TUA?
Tuas Ltd has a Quality Score of 64/100. 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 Tuas Ltd (TUA)?
Our model-based price target is the fair value of A$1.28 (as of Sep 23, 2026) from 24 valuation models. Cautious scenario A$0.9000, optimistic scenario A$1.68. It is a calculation from audited fundamentals, not an analyst target.
What is the Tuas Ltd stock forecast for 2026?
Our models put fair value at A$1.28, about −28% upside versus a price of A$1.79 (overvalued). Cautious scenario A$0.9000, optimistic scenario A$1.68. The calculation is refreshed regularly with new filings.
What is the revenue of Tuas Ltd (TUA)?
Tuas Ltd reported trailing-twelve-month revenue of about A$170M (latest available figure, as of Sep 23, 2026).
What growth is priced into Tuas Ltd (TUA)?
For today's price to be fair in a discounted-cash-flow model, Tuas Ltd would have to grow free cash flow by +16.2 % per year for five years (discount rate 9.7 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +97.0 % per year. As of Sep 23, 2026.
What discount rate (WACC) does the fair value of TUA use?
Our models discount Tuas Ltd at 9.7 %: a base by market capitalisation (small), damped by beta 0.51, country premium for Australia. 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 Tuas Ltd that is +16.2 % per year a year over ten years, using the same discount rate (9.7 %) and the same formula as our fair value.
How much growth has Tuas Ltd (TUA) delivered so far?
Over the past 5 years revenue at Tuas Ltd grew +97.0 % a year. The price currently implies +16.2 % per year free-cash-flow growth a 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 Tuas Ltd (TUA) growing?
The median revenue growth in the sector is +1.6 % a year. That is the yardstick for the growth priced into Tuas Ltd (+16.2 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Tuas Ltd (TUA)?
The free-cash-flow yield on the price is 3.13 %: that much free cash flow Tuas Ltd produces per unit of market value. When it exceeds the discount rate of our models (9.7 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Tuas Ltd (TUA)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Tuas Ltd it is A$1.28 per share (as of Sep 23, 2026), against a price of A$1.79. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Tuas Ltd stock overvalued or undervalued in 2026?
As of Sep 23, 2026, TUA trades above its calculated fair value: price A$1.79, fair value A$1.28, a gap of about −28% (overvalued). 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 TUA?
No. The price is what the market pays today (A$1.79); the fair value is what the company's own numbers justify (A$1.28). For Tuas Ltd the two are A$0.5050 per share apart. That gap is exactly why we show both numbers side by side.
How much is Tuas Ltd worth?
The market values Tuas Ltd at about A$1.3B (market capitalisation, as of Sep 23, 2026). Per share that is A$1.79; our models calculate a fair value of A$1.28 per share.
What do the bullish and bearish scenarios say about TUA?
Our models span a range for Tuas Ltd: cautious scenario A$0.9000, base A$1.28, optimistic A$1.68 per share (as of Sep 23, 2026, price A$1.79). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of TUA?
Tuas Ltd trades at a price-to-earnings ratio of 59.5 (as of Sep 23, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of A$1.28 is built from several models across several years. Other multiples: P/B 2.0, P/S 5.2, EV/EBITDA 11.1.
How solid is the balance sheet of Tuas Ltd (TUA)?
Balance-sheet figures for Tuas Ltd (as of Sep 23, 2026): return on equity 1.9%. They feed the Quality Score of 64/100, which measures business quality independently of the share price.
How far is TUA from its 52-week high?
Tuas Ltd trades at A$1.79, about 77% below its 52-week high of A$7.64 and at the low of A$1.79 (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of A$1.28 is for.
Which stocks are comparable to Tuas Ltd?
From the same area (Communication Services) we also value China Mobile Limited, T-Mobile US, Inc, Verizon Communications Inc, AT&T Inc, 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 Tuas Ltd stock attractive at the current price?
The data as of Sep 23, 2026: price A$1.79, calculated fair value A$1.28 (−28%), Quality Score 64/100, 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 TUA calculated?
We run Tuas Ltd through 24 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of A$1.28, 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 14.1 % above its aggregate fair value. Tuas Ltd itself currently trades above fair value. 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 Tuas Ltd (TUA)?
The closing price on Sep 23, 2026 was A$1.79. Our model-based fair value is A$1.28, about −28% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Tuas Ltd right now?
The price sits above even our optimistic bull case (A$1.68). The favourable scenario is already priced in. Solid but not exceptional quality (64/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (A$0.9000 to A$1.68) leaves room in how you read the outcome.
Key figures of Tuas Ltd
How large is the market capitalisation of Tuas Ltd (TUA)?
The market capitalisation of Tuas Ltd is A$1.3B (≈ $892M). 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 Tuas Ltd (TUA)?
The price-to-sales ratio of Tuas Ltd is 2.71 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Tuas Ltd (TUA)?
Earnings per share at Tuas Ltd are A$0.0300 (price ÷ EPS = P/E 59.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Tuas Ltd (TUA)?
The net margin of Tuas Ltd is 4.6% (fiscal year 2025). 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 Tuas Ltd (TUA)?
The return on equity (ROE) of Tuas Ltd is 1.9% (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 Tuas Ltd (TUA)?
On an EBIT basis the return on assets of Tuas Ltd is −3.1% (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 Tuas Ltd (TUA)?
The operating margin of Tuas Ltd is 12.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Tuas Ltd (TUA)?
Revenue at Tuas Ltd is growing +25.6% versus a year earlier (3y avg +38.1%). 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 Tuas Ltd (TUA)?
Earnings per share at Tuas Ltd are growing +138% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Tuas Ltd (TUA) hold?
Tuas Ltd holds more cash than debt, A$38.7M net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Tuas Ltd in the live analysis
One click puts Tuas Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
