REGAL INTERNATIONAL GROUP LTD. (UV1) fair value: what the stock is really worth
As of Jul 17, 2026: fair value of REGAL INTERNATIONAL GROUP LTD. S$0.29, price S$0.12, upside +150.4%, quality 55 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch REGAL INTERNATIONAL GROUP 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
Regal International Group Ltd., an investment holding company, engages in the property development activities in Malaysia and Singapore. It operates through Property Development, Construction, Trading, and Others segments.
Show more
Regal International Group Ltd., an investment holding company, engages in the property development activities in Malaysia and Singapore. It operates through Property Development, Construction, Trading, and Others segments. It is involved in the development and sale of shophouses, terrace houses, apartments, landed properties, corporate parks, residential properties, condominiums, and commercial and industrial units. The company also engages in construction works and property investment activities. In addition, it provides mortgage consultancy, real estate and property management, sales commission, painting work, real estate agency and valuation, and asset and portfolio management services; develops, constructs, and trades in construction materials; supplies concrete and concrete products; and rents machinery and properties. Further, the company engages in steelworks and supplies. The company was incorporated in 2005 and is based in Singapore.
Stock analysis
REGAL INTERNATIONAL GROUP LTD. (UV1) currently trades at 0.1150 SGD, while our model-based Fair Value estimate is 0.2880 SGD, implying the stock looks roughly 60.1% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 0.5800 SGD per share, and 11 of the 14 models we run sit above the 0.1150 SGD price.
Bear case: the Economic Profit group reads lowest at 0.1000 SGD, and 3 of the 14 models stay below the price. Evidence for this calculation is low.
Scenario range: 0.1540 SGD (bear) to 0.4860 SGD (bull), the price of 0.1150 SGD 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 55/100 (solid quality), in the Real Estate sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
REGAL INTERNATIONAL GROUP LTD. reported revenue of 88.5M MYR in FY2019 versus 34.8M MYR in FY2015, a compound +26.3%/yr. Reported net income was 7.8M MYR in FY2019.
Key figures
Market cap 25.9M SGD (≈ $20.2M) · P/S ratio 0.42 · EPS (TTM) −0.0500 SGD · Net margin 8.8% · Return on equity −84.9% · Return on assets (EBIT) −5.5% · Operating margin 13.8% · Revenue (TTM) 61.7M MYR.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades at its 52-week high and at its 52-week low, currently above its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at 2% fair-value upside, at 150%, UV1 screens cheaper than that median.
Fair Value models
Bear 0.1540 SGDFair Value 0.2880 SGDBull 0.4860 SGD
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.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.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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+41.4%
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.
−15.9%
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.
+20.2%
Revenue growth 8 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.
+3.3%
’11
’12
’13
’14
’15
’16
’17
’18
’19
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.
2.9% (2014) → 15.7% (2019)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: only 3 usable fiscal years, at least 4 required
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).
−16.1%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (figures in MYR, Malaysia: IMF forecast 2.0% a year to 2030, 1.8% from 2016 to 2025) that is about −17.7% a year for the price.
Compare REGAL INTERNATIONAL GROUP LTD. with another stock
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.Real Estate - Development · 577 stocks
Beats the industry median on 6/10 measures
Overall it ranks above its industry peers.
Valuation
Quality Score56 · Above median
Fair Value upside+150.4% · Top 25%
Profitability
Return on assets−1.2% · Bottom 25%
Net margin (TTM)−18.1% · Bottom 25%
Operating margin (TTM)13.8% · Above median
Growth and dividend
Revenue growth37.0% · Top 25%
Balance sheet
Debt / equity0.44× · Above median
Valuation Multiplesvs Real Estate - Development 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). "REGAL INTERNATIONAL GROUP LTD. Fair Value". https://www.fairvalue-calculator.com/stock/UV1
Frequently asked questions
Is REGAL INTERNATIONAL GROUP LTD. (UV1) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 0.2880 SGD versus the last price from Jul 17, 2026 of 0.1150 SGD, about +150% upside (undervalued).
What is the fair value of UV1?
Our model-based fair value for REGAL INTERNATIONAL GROUP LTD. is 0.2880 SGD (as of Sep 24, 2026), built from audited fundamentals. Last price (from Jul 17, 2026): 0.1150 SGD.
What is the quality score of UV1?
REGAL INTERNATIONAL GROUP LTD. has a Quality Score of 55/100. 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 REGAL INTERNATIONAL GROUP LTD. (UV1)?
Our model-based price target is the fair value of 0.2880 SGD (as of Sep 24, 2026) from 14 valuation models. Cautious scenario 0.1540 SGD, optimistic scenario 0.4860 SGD. It is a calculation from audited fundamentals, not an analyst target.
What is the REGAL INTERNATIONAL GROUP LTD. stock forecast for 2026?
Our models put fair value at 0.2880 SGD, about +150% upside versus the last price from Jul 17, 2026 of 0.1150 SGD (undervalued). Cautious scenario 0.1540 SGD, optimistic scenario 0.4860 SGD. The calculation is refreshed regularly with new filings.
What is the revenue of REGAL INTERNATIONAL GROUP LTD. (UV1)?
REGAL INTERNATIONAL GROUP LTD. reported trailing-twelve-month revenue of about 61.7M MYR (latest available figure, as of Sep 24, 2026).
What growth is priced into REGAL INTERNATIONAL GROUP LTD. (UV1)?
For today's price to be fair in a discounted-cash-flow model, REGAL INTERNATIONAL GROUP LTD. would have to grow free cash flow by -16.1 % per year for five years (discount rate 9.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +20.2 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of UV1 use?
Our models discount REGAL INTERNATIONAL GROUP LTD. at 9.6 %: a base by market capitalisation (nano), damped by beta 1.04, country premium for Singapore. 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 REGAL INTERNATIONAL GROUP LTD. that is -16.1 % per year a year over ten years, using the same discount rate (9.6 %) and the same formula as our fair value.
How much growth has REGAL INTERNATIONAL GROUP LTD. (UV1) delivered so far?
Over the past 5 years revenue at REGAL INTERNATIONAL GROUP LTD. grew +20.2 % a year. The price currently implies -16.1 % 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 REGAL INTERNATIONAL GROUP LTD. (UV1) growing?
The median revenue growth in the sector is +1.7 % a year. That is the yardstick for the growth priced into REGAL INTERNATIONAL GROUP LTD. (-16.1 % 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 REGAL INTERNATIONAL GROUP LTD. (UV1)?
The free-cash-flow yield on the price is 25.01 %: that much free cash flow REGAL INTERNATIONAL GROUP LTD. produces per unit of market value. When it exceeds the discount rate of our models (9.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of REGAL INTERNATIONAL GROUP LTD. (UV1)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For REGAL INTERNATIONAL GROUP LTD. it is 0.2880 SGD per share (as of Sep 24, 2026), against a price of 0.1150 SGD. It is the blended result of 14 valuation models (cash flow, earnings, asset, dividend).
Is REGAL INTERNATIONAL GROUP LTD. stock overvalued or undervalued in 2026?
As of Sep 24, 2026, UV1 trades below its calculated fair value: price 0.1150 SGD, fair value 0.2880 SGD, a gap of about +150% (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 UV1?
No. The price is what the market pays today (0.1150 SGD); the fair value is what the company's own numbers justify (0.2880 SGD). For REGAL INTERNATIONAL GROUP LTD. the two are 0.1730 SGD per share apart. That gap is exactly why we show both numbers side by side.
How much is REGAL INTERNATIONAL GROUP LTD. worth?
The market values REGAL INTERNATIONAL GROUP LTD. at about 25.9M SGD (market capitalisation, as of Sep 24, 2026). Per share that is 0.1150 SGD; our models calculate a fair value of 0.2880 SGD per share.
What do the bullish and bearish scenarios say about UV1?
Our models span a range for REGAL INTERNATIONAL GROUP LTD.: cautious scenario 0.1540 SGD, base 0.2880 SGD, optimistic 0.4860 SGD per share (as of Sep 24, 2026, price 0.1150 SGD). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of REGAL INTERNATIONAL GROUP LTD. (UV1)?
Balance-sheet figures for REGAL INTERNATIONAL GROUP LTD. (as of Sep 24, 2026): return on equity −84.9%, debt of 0.44 per unit of equity. They feed the Quality Score of 55/100, which measures business quality independently of the share price.
How far is UV1 from its 52-week high?
REGAL INTERNATIONAL GROUP LTD. trades at 0.1150 SGD, at its 52-week high of 0.1150 SGD and at the low of 0.1150 SGD (as of Jul 17, 2026). Distance from the high says nothing about value: that is what the fair value of 0.2880 SGD is for.
Which stocks are comparable to REGAL INTERNATIONAL GROUP LTD.?
From the same area (Real Estate) we also value Sun Hung Kai Properties Limited, China Resources Land Limited, CK Asset Holdings, Hongkong Land Holdings, 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 REGAL INTERNATIONAL GROUP LTD. stock attractive at the current price?
The data as of Sep 24, 2026: price 0.1150 SGD, calculated fair value 0.2880 SGD (+150%), Quality Score 55/100, from 14 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 UV1 calculated?
We run REGAL INTERNATIONAL GROUP LTD. through 14 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 0.2880 SGD, 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 14.5 % above its aggregate fair value. REGAL INTERNATIONAL GROUP LTD. currently trades 60 % 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 REGAL INTERNATIONAL GROUP LTD. (UV1)?
The latest price we hold is from Jul 17, 2026 and stands at 0.1150 SGD. Our model-based fair value is 0.2880 SGD, about +150% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with REGAL INTERNATIONAL GROUP LTD. right now?
The price is below even our cautious bear case (0.1540 SGD). The market is more pessimistic than our downside scenario. The model range is unusually wide (0.1540 SGD to 0.4860 SGD). The outcome hinges heavily on assumptions, so read the point estimate with caution. 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 (55/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of REGAL INTERNATIONAL GROUP LTD.
How large is the market capitalisation of REGAL INTERNATIONAL GROUP LTD. (UV1)?
The market capitalisation of REGAL INTERNATIONAL GROUP LTD. is 25.9M SGD (≈ $20.2M). 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 REGAL INTERNATIONAL GROUP LTD. (UV1)?
The price-to-sales ratio of REGAL INTERNATIONAL GROUP LTD. is 0.42 (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 REGAL INTERNATIONAL GROUP LTD. (UV1)?
Earnings per share at REGAL INTERNATIONAL GROUP LTD. are −0.0500 SGD. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of REGAL INTERNATIONAL GROUP LTD. (UV1)?
The net margin of REGAL INTERNATIONAL GROUP LTD. is 8.8% (fiscal year 2019). 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 REGAL INTERNATIONAL GROUP LTD. (UV1)?
The return on equity (ROE) of REGAL INTERNATIONAL GROUP LTD. is −84.9% (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 REGAL INTERNATIONAL GROUP LTD. (UV1)?
On an EBIT basis the return on assets of REGAL INTERNATIONAL GROUP LTD. is −5.5% (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 REGAL INTERNATIONAL GROUP LTD. (UV1)?
The operating margin of REGAL INTERNATIONAL GROUP LTD. is 13.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at REGAL INTERNATIONAL GROUP LTD. (UV1)?
Revenue at REGAL INTERNATIONAL GROUP LTD. is growing +37.0% versus a year earlier (3y avg −15.9%). 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 REGAL INTERNATIONAL GROUP LTD. (UV1)?
Earnings per share at REGAL INTERNATIONAL GROUP LTD. are growing +88.3% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch REGAL INTERNATIONAL GROUP LTD. in the live analysis
One click puts REGAL INTERNATIONAL GROUP 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.
