EN DE

AVARGA LTD (X5N) Fair Value & Analysis

Industrials · SG · Market cap 280M SGD

AL AVARGA LTD X5N · SG
Price2.67 SGD
Fair Value2.64 SGD
Upside-1.1%
Quality65/100
Watch AVARGA LTD for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 0.9% net margin
generates free cash flow
Mixed vs. peers (6/11)
Narrow moat 23/100
Evidence: Medium Range 1.98 SGD – 3.30 SGD Share as image

Fair value as of: Aug 13, 2026

From 22 valuation models · updated 5 days ago

Share price +0.4% over the past month.

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

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

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 1.98 SGD (bear) to 3.30 SGD (bull), base 2.64 SGD. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 65/100 (solid quality) with medium evidence: read the verdict with care.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

2.73 SGD 1.07 SGD Fair Value 2.64 SGD May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range 1.07 SGD – 2.73 SGD · fair‑value band 1.98 SGD – 3.30 SGD · the 2.67 SGD price screens above the 2.64 SGD fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

AVARGA LTD (X5N) currently trades at 2.67 SGD, while our model-based Fair Value estimate is 2.64 SGD, implying the stock looks roughly 1.1% fairly valued today. The Quality Score stands at 65/100 (solid quality), in the Industrials 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: medium).

Over the trailing twelve months, AVARGA LTD generated revenue of 1.5B SGD at a net margin of 0.9%. Revenue declined 5.2% year over year. It earns a return on equity of 0.9%. Fundamentals as of Aug 13, 2026

Our scenario range runs from 1.98 SGD (bear case) to 3.30 SGD (bull case); at 2.67 SGD, 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 2% below its 52-week high and 52% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -42% fair-value upside, at -1%, X5N 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
Growth DCF 2.94 SGD 3.45 SGD 4.21 SGD 72
Growth-Adj P/E 1.40 SGD 2.00 SGD 2.60 SGD 68
Rev-Margin DCF 3.40 SGD 4.70 SGD 6.28 SGD 67
All 22 models by family
DCF Models
FCF DCF 2.89 SGD 3.43 SGD 4.31 SGD 38
Owner Earnings 2.30 SGD 2.69 SGD 3.33 SGD 31
5Y Revenue Exit 3.40 SGD 4.64 SGD 6.44 SGD 39
5Y EBITDA Exit 3.99 SGD 5.65 SGD 7.85 SGD 41
5Y P/E Exit 2.68 SGD 3.39 SGD 4.25 SGD 38
10Y Revenue Exit 3.08 SGD 3.87 SGD 4.71 SGD 36
10Y EBITDA Exit 3.45 SGD 4.40 SGD 5.42 SGD 37
10Y P/E Exit 2.77 SGD 3.21 SGD 3.62 SGD 35
Earnings-Based
Graham-Dodd 0.8600 SGD 1.05 SGD 1.18 SGD 54
EPV 2.86 SGD 3.11 SGD 3.31 SGD 59
Multiples
P/E Multiple 1.98 SGD 2.64 SGD 3.30 SGD 63
P/S Multiple 1.60 SGD 2.14 SGD 2.67 SGD 58
P/B Multiple 1.60 SGD 2.14 SGD 2.67 SGD 55
EV/EBIT 5.47 SGD 7.03 SGD 8.59 SGD 53
EV/EBITDA 5.67 SGD 7.30 SGD 8.93 SGD 54
EV/Revenue 4.13 SGD 5.57 SGD 7.00 SGD 43
Asset-Based
NCAV (Graham) 1.23 SGD 1.65 SGD 2.47 SGD 50
Growth DCF
Growth DCF 2.94 SGD 3.45 SGD 4.21 SGD 72
Rev-Margin DCF 3.40 SGD 4.70 SGD 6.28 SGD 67
Economic Profit
Residual Income 1.70 SGD 1.66 SGD 1.39 SGD 61
ROIC Compounder 2.86 SGD 3.16 SGD 3.44 SGD 67
Growth Earnings
Growth-Adj P/E 1.40 SGD 2.00 SGD 2.60 SGD 68

Widest divergence: Growth DCF (3.45 SGD) versus Earnings-Based (1.05 SGD). Highest evidence: Growth DCF (72).

Notify me when X5N reaches fair value

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

Key figures & financial health

Revenue (TTM) 1.5B SGD
Revenue growth (YoY) -5.2%
Net margin 0.9%
Return on equity 0.9%
Free cash flow 30.1M SGD FY2025
Operating margin 3.5%
More key figures
EPS (TTM) -0.0400 SGD
EPS growth (YoY) +144%

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 65/100

Of which business quality 65 · Market factors (momentum, volatility) 70

Profitability 46
Margins and returns on capital today
Quality Growth 49
Are margins and returns improving?
Cashflow 57
Earnings quality: real cash, not paper profit
Fin. Strength 72
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 82
Calm price path (market factor)
Momentum 56
Price trend over the last 3–12 months (market factor)
52W Momentum 79
Distance to the 52-week high (market factor)
Net Issuance 82
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

Avarga Limited, an investment holding company, engages in the portfolio investment business in Canada, and the United States. The company operates in two segments: Portfolio Investment and Building Materials Distribution.

Full company description

Avarga Limited, an investment holding company, engages in the portfolio investment business in Canada, and the United States. The company operates in two segments: Portfolio Investment and Building Materials Distribution. It distributes building materials, such as lumber, panels, mouldings, sidings, engineered wood, flooring, roofing, insulation, and other products to the supply yards, building product retailers, and industrial manufacturers. The company also engages in investment activities, as well as provides management services. It exports its products to Pacific Rim countries, Central and South America, the Middle East, and Europe. The company was formerly known as UPP Holdings Limited and changed its name to Avarga Limited in April 2018. Avarga Limited was incorporated in 1967 and is headquartered in Singapore. Avarga Limited operates as a subsidiary of ZICO Trust (S) Ltd.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

AVARGA LTD reported revenue of 1.5B SGD in FY2025 versus 2.4B SGD in FY2021, a compound −11.1%/yr. Reported net income was 13.1M SGD in FY2025, compounding −35.0%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
1.5B SGD
Latest YoY
−4.3%
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.
−13.7%
Revenue −11.1%/yr
FY21 2.4B SGD
FY22 2.4B SGD
FY23 1.7B SGD
FY24 1.6B SGD
FY25 1.5B SGD
Net income −35.0%/yr
FY21 73.3M SGD
FY22 50.9M SGD
FY23 10.9M SGD
FY24 23.6M SGD
FY25 13.1M SGD

Watch X5N: 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). "AVARGA LTD Fair Value". https://www.fairvalue-calculator.com/stock/X5N

Peer Group

Industrial Distribution · 106 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 · Above median
Fair Value upside −1% · Above median
Return on equity (TTM) 1% · Bottom 25%
Return on assets 6% · Above median
Net margin (TTM) 1% · Below median
Operating margin (TTM) 4% · Below median
Revenue growth -5% · Bottom 25%

Valuation Multiples vs Industrial Distribution median · lower = cheaper

P/B 0.86× · Cheaper than median
P/S (TTM) 0.14× · Cheaper than 75% of peers
P/FCF 7.3× · Pricier than median
EV/EBITDA 2.2× · 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 32 · sector 23
FUTURE 0 · sector 19
PAST 3 · sector 35
HEALTH 0 · sector 91
DIVIDEND 0 · sector 40

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 Industrial Distribution stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
W.W. Grainger, Inc GWW $1,305 $613.88 -53%
Fastenal Company FAST $52.22 $20.64 -60%
Ferguson Enterprises Inc FERG $245.18 $148.98 -39%
WESCO International, Inc WCC $364.60 $213.01 -42%
Watsco, Inc WSO $309.41 $268.10 -13%
Toromont Industries Ltd TIH C$218.77 C$127.90 -42%
Applied Industrial Technologies, Inc AIT $352.29 $191.65 -46%
Finning International Inc FTT C$93.86 C$76.38 -19%
Addtech AB ADDTB kr 344.00 kr 156.35 -55%
Core & Main, Inc CNM $46.63 $49.47 +6%

Compare AVARGA LTD 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 High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is AVARGA LTD (X5N) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 2.64 SGD versus a price of 2.67 SGD, about −1% (fairly valued).
What is the fair value of X5N?
Our model-based fair value for AVARGA LTD is 2.64 SGD (as of Aug 13, 2026), built from audited fundamentals. The current price is 2.67 SGD.
What is the quality score of X5N?
AVARGA LTD 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 AVARGA LTD (X5N)?
AVARGA LTD reported trailing-twelve-month revenue of about 1.5B SGD (latest available figure, as of Aug 13, 2026).
What is the net profit margin of X5N?
The net profit margin of AVARGA LTD is about 0.9%, meaning it keeps roughly 0.9% 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 AVARGA LTD 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.