EN DE

Westports Holdings (WSTTF) Fair Value & Analysis

Industrials · US · Market cap $2.6B

WH Westports Holdings logo Westports Holdings WSTTF · US
Price$0.7500
Fair Value$1.16
Upside+54.0%
Quality65/100
Watch Westports Holdings for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 32.4% net margin
Low debt · generates free cash flow
Ranks above peers (14/14)
Wide moat 86/100
Evidence: High Range $0.7209 – $1.45 Share as image

Fair value as of: Jul 25, 2026

From 24 valuation models · updated 16 days ago

Fair value updated Jul 25, 2026, revised from $1.48 to $1.16 (−22.0%) since Jun 25, 2026.

A solid business, screening 54% undervalued on our models.

What matters now

  • Solid quality (65/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range ($0.7209 to $1.45) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$1.20 $0.6916 Fair Value $1.16 Apr 2021 Jul 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 25, 2026.

How to read this chart

60‑month range $0.6916 – $1.20 · fair‑value band $0.7209 – $1.45 · the $0.7500 price screens below the $1.16 fair value. Dashed = 300-day average. As of Jul 25, 2026.

Full chart & analysis →

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

Analysis

Westports Holdings (WSTTF) currently trades at $0.7500, while our model-based Fair Value estimate is $1.16, implying the stock looks roughly 54.0% undervalued today. The Quality Score stands at 65/100 (solid 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: high), always confirm before acting.

Over the trailing twelve months, Westports Holdings generated revenue of $3.4B at a net margin of 32.4%. Revenue grew 44.3% year over year. It earns a return on equity of 28.2%. Net debt stands at $123M. Fundamentals as of Jul 25, 2026

Our scenario range runs from $0.7209 (bear case) to $1.45 (bull case); at $0.7500, 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 37% below its 52-week high and 8% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at 67% fair-value upside, at 54%, WSTTF screens richer 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 $3.13 $4.97 $7.77 80
Residual Income $1.85 $2.49 $12.21 76
Rev-Margin DCF $1.83 $2.70 $3.77 74
All 24 models by family
DCF Models
FCF DCF $3.12 $5.05 $8.04 38
Owner Earnings $2.51 $4.06 $6.46 31
5Y Revenue Exit $1.83 $2.67 $3.73 39
5Y EBITDA Exit $3.90 $6.72 $10.12 41
5Y P/E Exit $3.79 $6.50 $9.47 38
10Y Revenue Exit $2.23 $3.14 $4.34 36
10Y EBITDA Exit $3.58 $5.95 $9.30 37
10Y P/E Exit $3.51 $5.80 $8.80 35
Earnings-Based
Graham-Dodd $1.98 $7.45 $10.09 54
Lynch FV $1.80 $2.58 $3.35 50
PEG = 1.0 $1.80 $2.58 $3.35 46
EPV $3.15 $3.65 $4.07 59
Multiples
P/E Multiple $4.58 $6.10 $7.63 63
P/S Multiple $1.36 $1.82 $2.27 58
P/B Multiple $3.70 $4.94 $6.17 55
EV/EBIT $5.19 $6.91 $8.63 53
EV/EBITDA $4.79 $6.38 $7.97 54
EV/Revenue $1.18 $1.67 $2.16 43
Asset-Based
NCAV (Graham) $0.6100 $0.8100 $1.21 50
Growth DCF
Growth DCF $3.13 $4.97 $7.77 80
Rev-Margin DCF $1.83 $2.70 $3.77 74
Economic Profit
Residual Income $1.85 $2.49 $12.21 76
ROIC Compounder $3.44 $4.35 $5.42 72
Growth Earnings
Growth-Adj P/E $3.31 $4.73 $6.15 68

Widest divergence: DCF Models ($5.05) versus Asset-Based ($0.8100). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $3.4B
Revenue growth (YoY) +44.3%
Net margin 32.4%
Return on equity 28.2%
Free cash flow $931M FY2025
P/E ratio 10.7
More key figures
Operating margin 50.5%
EPS (TTM) $0.0700
EPS growth (YoY) +46.2%
Net debt $123M FY2025

Figures from reported company fundamentals · as of Jul 25, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 65/100

Of which business quality 63 · Market factors (momentum, volatility) 32

Profitability 61
Margins and returns on capital today
Quality Growth 56
Are margins and returns improving?
Cashflow 78
Earnings quality: real cash, not paper profit
Fin. Strength 64
Balance sheet, leverage, solvency risk
Investment 26
Disciplined investing over empire-building
Low Volatility 55
Calm price path (market factor)
Momentum 33
Price trend over the last 3–12 months (market factor)
52W Momentum 6
Distance to the 52-week high (market factor)
Net Issuance 79
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

Westports Holdings Berhad, an investment holding company, develops and manages ports. The company operates a port under the Westports name in Port Klang, Malaysia. Its port offers container cargo services; conventional services, including dry bulk, break bulk, liquid bulk, cement cargo, and roll-on-roll-off services; and marine services.

Full company description

Westports Holdings Berhad, an investment holding company, develops and manages ports. The company operates a port under the Westports name in Port Klang, Malaysia. Its port offers container cargo services; conventional services, including dry bulk, break bulk, liquid bulk, cement cargo, and roll-on-roll-off services; and marine services. The company also constructs and operates the terminal facilities; offers container-related terminal handling services to shipping lines and forwarders. Westports Holdings Berhad was incorporated in 1993 and is based in Port Klang, Malaysia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Westports Holdings reported revenue of $3.1B in FY2025 versus $2.0B in FY2021, a compound +11.5%/yr. Reported net income was $998M in FY2025, compounding +5.4%/yr from FY2021.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$3.1B
Latest YoY
+33.3%
Avg. growth/yr (3Y)
+14.7%
Avg. growth/yr (5Y)
+9.6%
Avg. growth/yr (11Y)
+6.5%
Revenue +11.5%/yr
FY21 $2.0B
FY22 $2.1B
FY23 $2.2B
FY24 $2.3B
FY25 $3.1B
Net income +5.4%/yr
FY21 $808M
FY22 $700M
FY23 $779M
FY24 $898M
FY25 $998M

Watch WSTTF: 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). "Westports Holdings Fair Value". https://www.fairvalue-calculator.com/stock/WSTTF

Peer Group

Marine Shipping · 231 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 65 · Top 25%
Fair Value upside +54% · Top 25%
Return on equity (TTM) 28% · Top 25%
Return on assets 11% · Top 25%
Net margin (TTM) 32% · Top 25%
Operating margin (TTM) 50% · Top 25%
Revenue growth 44% · Top 25%
Debt / equity 0.18× · Lower than median

Valuation Multiples vs Marine Shipping median · lower = cheaper

P/E (TTM) 10.7× · Cheaper than median
P/B 0.62× · Cheaper than median
P/S (TTM) 0.76× · Cheaper than median
P/FCF 2.8× · Cheaper than median
EV/EBITDA 1.4× · Cheaper than 75% of peers
PEG 0.56× · 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 100 · sector 29
FUTURE 100 · sector 18
PAST 100 · sector 27
HEALTH 91 · sector 88
DIVIDEND 0 · sector 47

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 Marine Shipping stocks, each showing price versus our Fair Value estimate (as of Jul 25, 2026).

Stock Price Fair Value vs Fair Value
Adani Ports and Special Economic Zone Limited ADANIPORTS ₹1,828 ₹1,041 -43%
A.P. Møller - Mærsk A/S MAERSKA kr 16,520 kr 3,033 -82%
COSCO SHIPPING Holdings 601919 ¥13.98 ¥40.37 +189%
Shanghai International Port (Group) Co 600018 ¥5.17 ¥6.57 +27%
HMM Co 011200 20,050 KRW 33,855 KRW +69%
Ningbo Zhoushan Port Company 601018 ¥3.35 ¥5.58 +67%
Qingdao Port International Co 601298 ¥8.88 ¥15.97 +80%
JSW Infrastructure Limited JSWINFRA ₹330.05 ₹126.31 -62%
Wan Hai Lines Ltd 2615 80.70 TWD 212.79 TWD +164%
Wallenius Wilhelmsen ASA WAWI kr 137.70 kr 50.56 -63%

Compare Westports Holdings 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 Westports Holdings (WSTTF) overvalued or undervalued?
As of Jul 25, 2026, our model estimates a fair value of $1.16 versus a price of $0.7500, about +54% (undervalued).
What is the fair value of WSTTF?
Our model-based fair value for Westports Holdings is $1.16 (as of Jul 25, 2026), built from audited fundamentals. The current price is $0.7500.
What is the quality score of WSTTF?
Westports Holdings has a Quality Score of 65/100. 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 Westports Holdings (WSTTF)?
Westports Holdings reported trailing-twelve-month revenue of about $3.4B (latest available figure, as of Jul 25, 2026).
What is the net profit margin of WSTTF?
The net profit margin of Westports Holdings is about 32.4%, meaning it keeps roughly 32.4% 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 Westports Holdings 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.