MDR LIMITED (Y3D) fair value: what the stock is really worth
As of Oct 2, 2026: fair value of MDR LIMITED S$0.03, price S$0.04, upside -27.5%, quality 38 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch MDR LIMITED 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 27, 2026.
How to read this chart
60‑month range 0.0309 SGD – 0.0880 SGD · fair‑value band 0.0230 SGD – 0.0292 SGD · the 0.0360 SGD price screens above the 0.0261 SGD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 27, 2026.
Follow MDR in your weekly email
Every Wednesday you see whether MDR 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.
mDR Limited, an investment holding company, engages in the distribution and retail of telecommunication products and services in Singapore and Malaysia. It operates through four segments: After-Market Services (AMS); Distribution Management Solutions (DMS); Digital Inkjet Printing for Out-Of-Home Advertising Solutions (DPAS); and Investment.
Show more
mDR Limited, an investment holding company, engages in the distribution and retail of telecommunication products and services in Singapore and Malaysia. It operates through four segments: After-Market Services (AMS); Distribution Management Solutions (DMS); Digital Inkjet Printing for Out-Of-Home Advertising Solutions (DPAS); and Investment. The company offers after-market services, such as equipment repairs and technical services for mobile equipment and consumer electronic products; and digital inkjet printing services for point-of-sale and out-of-home advertising solutions. It also distributes and retails mobile telecommunication equipment and mobile related services, including prepaid cards; and invests in marketable securities, as well as provides loans. In addition, the company offers mobile devices, gadgets, and accessories. mDR Limited was incorporated in 2000 and is based in Singapore.
Stock analysis
MDR LIMITED (Y3D) currently trades at 0.0360 SGD, while our model-based Fair Value estimate is 0.0261 SGD, 27.5% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of 0.0400 SGD per share, and 1 of the 8 models we run sit above the 0.0360 SGD price.
Bear case: the Multiples group reads lowest at 0.0100 SGD, and 7 of the 8 models stay below the price. Evidence for this calculation is low.
Scenario range: 0.0230 SGD (bear) to 0.0292 SGD (bull), the price of 0.0360 SGD 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 38/100 (below-average quality), in the Technology sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
MDR LIMITED reported revenue of 248M SGD in FY2025 versus 189M SGD in FY2021, a compound +7.0%/yr. Reported net income was −795K SGD in FY2025.
Key figures
Market cap 80.7M SGD (≈ $63.1M) · P/E ratio 3.6 · P/S ratio 0.30 · EPS (TTM) 0.0100 SGD · Dividend yield 2.5% · Net margin −0.3% · Return on equity 7.9% · Return on assets (EBIT) −3.5%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 32 out of 100 (medium confidence).
What moves the price
The share trades about 51% below its 52-week high and 3% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −12% fair-value upside, at −28%, Y3D screens richer than that median.
Fair Value models
Bear 0.0230 SGDFair Value 0.0261 SGDBull 0.0292 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. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (0.0076 SGD 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. 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.55/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+7.0%
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.
+12.2%
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.
+5.2%
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.
−2.3%
’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.
2.5% (2019) → −2.9% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+23.5%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Singapore: IMF forecast 2.0% a year to 2030, 1.7% from 2016 to 2025) that is about +21.1% 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.Electronics & Computer Distribution · 155 stocks
Beats the industry median on 8/15 measures
A mixed picture versus its industry peers.
Valuation
Quality Score38 · Bottom 25%
Fair Value upside−27.5% · Below median
Profitability
Return on equity (TTM)7.9% · Below median
Return on assets3.4% · Below median
Net margin (TTM)4.6% · Top 25%
Operating margin (TTM)5.9% · Top 25%
Growth and dividend
Revenue growth18.0% · Above median
Dividend yield (TTM)2.5% · Below median
Balance sheet
Debt / equity0.30× · Highest 25%
Valuation Multiplesvs Electronics & Computer Distribution median · lower = cheaper
P/E (TTM)3.6× · Cheapest 25%
P/B0.45× · Cheapest 25%
P/S (TTM)0.23× · Cheaper than median
P/FCF13.3× · Cheaper than median
EV/EBITDA6.0× · Cheaper than median
PEG21.56× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 25
FUTURE (revenue growth)90· sector 66
PAST (return on equity)32· sector 39
HEALTH (low debt)85· sector 98
DIVIDEND (yield)50· sector 57
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). "MDR LIMITED Fair Value". https://www.fairvalue-calculator.com/stock/Y3D
Frequently asked questions
Is MDR LIMITED (Y3D) overvalued or undervalued?
As of Sep 27, 2026, our model estimates a fair value of 0.0261 SGD versus a price of 0.0360 SGD, about −28% upside (overvalued).
What is the fair value of Y3D?
Our model-based fair value for MDR LIMITED is 0.0261 SGD (as of Sep 27, 2026), built from audited fundamentals. The current price: 0.0360 SGD.
What is the quality score of Y3D?
MDR LIMITED has a Quality Score of 38/100. 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 MDR LIMITED (Y3D)?
Our model-based price target is the fair value of 0.0261 SGD (as of Sep 27, 2026) from 8 valuation models. Cautious scenario 0.0230 SGD, optimistic scenario 0.0292 SGD. It is a calculation from audited fundamentals, not an analyst target.
What is the MDR LIMITED stock forecast for 2026?
Our models put fair value at 0.0261 SGD, about −28% upside versus a price of 0.0360 SGD (overvalued). Cautious scenario 0.0230 SGD, optimistic scenario 0.0292 SGD. The calculation is refreshed regularly with new filings.
What is the revenue of MDR LIMITED (Y3D)?
MDR LIMITED reported trailing-twelve-month revenue of about 269M SGD (latest available figure, as of Sep 27, 2026).
Does MDR LIMITED pay a dividend?
MDR LIMITED currently shows a dividend yield of about 2.48% relative to its recent price (as of Sep 27, 2026).
What growth is priced into MDR LIMITED (Y3D)?
For today's price to be fair in a discounted-cash-flow model, MDR LIMITED would have to grow free cash flow by +23.5 % per year for five years (discount rate 12.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +5.2 % per year. As of Sep 27, 2026.
What discount rate (WACC) does the fair value of Y3D use?
Our models discount MDR LIMITED at 12.5 %: a base by market capitalisation (micro), 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 MDR LIMITED that is +23.5 % per year a year over ten years, using the same discount rate (12.5 %) and the same formula as our fair value.
How much growth has MDR LIMITED (Y3D) delivered so far?
Over the past 5 years revenue at MDR LIMITED grew +5.2 % a year. The price currently implies +23.5 % 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 MDR LIMITED (Y3D) growing?
The median revenue growth in the sector is +10.3 % a year. That is the yardstick for the growth priced into MDR LIMITED (+23.5 % 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 MDR LIMITED (Y3D)?
The free-cash-flow yield on the price is 12.19 %: that much free cash flow MDR LIMITED produces per unit of market value. When it exceeds the discount rate of our models (12.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of MDR LIMITED (Y3D)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For MDR LIMITED it is 0.0261 SGD per share (as of Sep 27, 2026), against a price of 0.0360 SGD. It is the blended result of 8 valuation models (cash flow, earnings, asset, dividend).
Is MDR LIMITED stock overvalued or undervalued in 2026?
As of Sep 27, 2026, Y3D trades above its calculated fair value: price 0.0360 SGD, fair value 0.0261 SGD, 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 Y3D?
No. The price is what the market pays today (0.0360 SGD); the fair value is what the company's own numbers justify (0.0261 SGD). For MDR LIMITED the two are 0.0099 SGD per share apart. That gap is exactly why we show both numbers side by side.
How much is MDR LIMITED worth?
The market values MDR LIMITED at about 80.7M SGD (market capitalisation, as of Sep 27, 2026). Per share that is 0.0360 SGD; our models calculate a fair value of 0.0261 SGD per share.
What do the bullish and bearish scenarios say about Y3D?
Our models span a range for MDR LIMITED: cautious scenario 0.0230 SGD, base 0.0261 SGD, optimistic 0.0292 SGD per share (as of Sep 27, 2026, price 0.0360 SGD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of Y3D?
MDR LIMITED trades at a price-to-earnings ratio of 3.6 (as of Sep 27, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 0.0261 SGD is built from several models across several years. Other multiples: PEG 21.6, P/B 0.5, P/S 0.2, EV/EBITDA 6.0.
What is the PEG ratio of Y3D?
The PEG ratio of MDR LIMITED is 21.56 (P/E divided by earnings growth, as of Sep 27, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of MDR LIMITED (Y3D)?
Balance-sheet figures for MDR LIMITED (as of Sep 27, 2026): return on equity 7.9%, debt of 0.30 per unit of equity. They feed the Quality Score of 38/100, which measures business quality independently of the share price.
How far is Y3D from its 52-week high?
MDR LIMITED trades at 0.0360 SGD, about 51% below its 52-week high of 0.0740 SGD and 3% above the low of 0.0350 SGD (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of 0.0261 SGD is for.
Which stocks are comparable to MDR LIMITED?
From the same area (Technology) we also value TD SYNNEX Corporation, Unisplendour Corporation, Rexel S.A, Arrow Electronics, 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 MDR LIMITED stock attractive at the current price?
The data as of Sep 27, 2026: price 0.0360 SGD, calculated fair value 0.0261 SGD (−28%), Quality Score 38/100, from 8 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 Y3D calculated?
We run MDR LIMITED through 8 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 0.0261 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. MDR LIMITED 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 MDR LIMITED (Y3D)?
The closing price on Oct 2, 2026 was 0.0360 SGD. Our model-based fair value is 0.0261 SGD, about −28% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with MDR LIMITED right now?
The price sits above even our optimistic bull case (0.0292 SGD). The favourable scenario is already priced in. Weak quality (38/100) and above fair value at the same time, the margin of safety is missing on both counts. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of MDR LIMITED
How large is the market capitalisation of MDR LIMITED (Y3D)?
The market capitalisation of MDR LIMITED is 80.7M SGD (≈ $63.1M). 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 MDR LIMITED (Y3D)?
The price-to-sales ratio of MDR LIMITED is 0.30 (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 MDR LIMITED (Y3D)?
Earnings per share at MDR LIMITED are 0.0100 SGD (price ÷ EPS = P/E 3.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of MDR LIMITED (Y3D)?
The dividend yield of MDR LIMITED is 2.5% (payout 8.9%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of MDR LIMITED (Y3D)?
The net margin of MDR LIMITED is −0.3% (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 MDR LIMITED (Y3D)?
The return on equity (ROE) of MDR LIMITED is 7.9% (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 MDR LIMITED (Y3D)?
On an EBIT basis the return on assets of MDR LIMITED is −3.5% (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 MDR LIMITED (Y3D)?
The operating margin of MDR LIMITED is 5.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at MDR LIMITED (Y3D)?
Revenue at MDR LIMITED is growing +18.0% versus a year earlier (3y avg +12.2%). 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 MDR LIMITED (Y3D)?
Earnings per share at MDR LIMITED are growing +25.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does MDR LIMITED (Y3D) carry?
The net debt of MDR LIMITED is 98.3M SGD (fiscal year 2025, ≈ 20.8 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch MDR LIMITED in the live analysis
One click puts MDR LIMITED 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.
