Taliworks Corporation Berhad

KLSE:TALIWRK Stock Report

Market Cap: RM 1.6b

Taliworks Corporation Berhad Valuation

Is TALIWRK undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

1/6

Valuation Score 1/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of TALIWRK when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Discounted Cash Flow
Simply Wall St
RM 0.88
Fair Value
11.0% undervalued intrinsic discount
2
Number of Analysts

Below Fair Value: TALIWRK (MYR0.79) is trading below our estimate of fair value (MYR0.88)

Significantly Below Fair Value: TALIWRK is trading below fair value, but not by a significant amount.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for TALIWRK?

Key metric: As TALIWRK is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for TALIWRK. This is calculated by dividing TALIWRK's market cap by their current earnings.
What is TALIWRK's PE Ratio?
PE Ratio25.2x
EarningsRM 62.82m
Market CapRM 1.58b

Price to Earnings Ratio vs Peers

How does TALIWRK's PE Ratio compare to its peers?

The above table shows the PE ratio for TALIWRK vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average15.9x
RANHILL Ranhill Utilities Berhad
30.1x3.3%RM 1.6b
PBA PBA Holdings Bhd
8.3xn/aRM 655.4m
PUNCAK Puncak Niaga Holdings Berhad
16.2xn/aRM 96.2m
MFCB Mega First Corporation Berhad
9x-0.4%RM 4.0b
TALIWRK Taliworks Corporation Berhad
25.2x15.2%RM 1.6b

Price-To-Earnings vs Peers: TALIWRK is expensive based on its Price-To-Earnings Ratio (25.2x) compared to the peer average (15.9x).

Price to Earnings Ratio vs Industry

How does TALIWRK's PE Ratio compare vs other companies in the Asian Water Utilities Industry?

3 CompaniesPrice / EarningsEstimated GrowthMarket Cap
TALIWRK 25.2xIndustry Avg. 14.6xNo. of Companies7PE01224364860+
3 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: TALIWRK is expensive based on its Price-To-Earnings Ratio (25.2x) compared to the Asian Water Utilities industry average (14.6x).

Price to Earnings Ratio vs Fair Ratio

What is TALIWRK's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

TALIWRK PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio25.2x
Fair PE Ratio16.8x

Price-To-Earnings vs Fair Ratio: TALIWRK is expensive based on its Price-To-Earnings Ratio (25.2x) compared to the estimated Fair Price-To-Earnings Ratio (16.8x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst TALIWRK forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentRM 0.79
RM 0.90
+14.0%
9.5%RM 0.98RM 0.81n/a2
Jan ’26RM 0.78
RM 0.90
+14.7%
9.5%RM 0.98RM 0.81n/a2
Dec ’25RM 0.80
RM 0.90
+12.6%
9.5%RM 0.98RM 0.81n/a2
Nov ’25RM 0.78
RM 0.90
+15.5%
9.5%RM 0.98RM 0.81n/a2
Oct ’25RM 0.79
RM 0.90
+14.0%
9.5%RM 0.98RM 0.81n/a2
Sep ’25RM 0.79
RM 0.90
+14.0%
9.5%RM 0.98RM 0.81n/a2
Aug ’25RM 0.83
RM 0.90
+7.8%
9.5%RM 0.98RM 0.81n/a2
Jul ’25RM 0.79
RM 0.90
+13.3%
9.5%RM 0.98RM 0.81n/a2
Jun ’25RM 0.79
RM 0.90
+14.0%
9.5%RM 0.98RM 0.81n/a2
May ’25RM 0.81
RM 0.91
+13.0%
11.0%RM 1.01RM 0.81n/a2
Apr ’25RM 0.79
RM 0.91
+15.2%
11.0%RM 1.01RM 0.81n/a2
Mar ’25RM 0.79
RM 0.91
+15.9%
11.0%RM 1.01RM 0.81n/a2
Feb ’25RM 0.86
RM 0.92
+6.4%
10.4%RM 1.01RM 0.82n/a2
Jan ’25RM 0.83
RM 0.92
+9.6%
10.4%RM 1.01RM 0.82RM 0.782
Dec ’24RM 0.83
RM 0.92
+10.2%
10.4%RM 1.01RM 0.82RM 0.802
Nov ’24RM 0.80
RM 0.90
+12.5%
11.8%RM 1.05RM 0.82RM 0.783
Oct ’24RM 0.79
RM 0.90
+14.6%
11.8%RM 1.05RM 0.82RM 0.793
Sep ’24RM 0.81
RM 0.90
+11.1%
11.8%RM 1.05RM 0.82RM 0.793
Aug ’24RM 0.81
RM 0.93
+13.7%
7.1%RM 1.01RM 0.85RM 0.833
Jul ’24RM 0.81
RM 0.93
+13.7%
7.1%RM 1.01RM 0.85RM 0.793
Jun ’24RM 0.83
RM 0.93
+11.0%
7.1%RM 1.01RM 0.85RM 0.793
May ’24RM 0.83
RM 0.96
+15.6%
8.2%RM 1.06RM 0.86RM 0.814
Apr ’24RM 0.85
RM 0.96
+13.5%
8.2%RM 1.06RM 0.86RM 0.794
Mar ’24RM 0.89
RM 0.96
+8.4%
8.2%RM 1.06RM 0.86RM 0.794
Feb ’24RM 0.86
RM 0.98
+14.5%
7.1%RM 1.06RM 0.91RM 0.864
Jan ’24RM 0.86
RM 0.98
+13.9%
7.1%RM 1.06RM 0.91RM 0.834
Analyst Price Target
Consensus Narrative from 2 Analysts
RM 0.90
Fair Value
12.3% undervalued intrinsic discount
2
Number of Analysts

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2025/01/30 03:33
End of Day Share Price 2025/01/28 00:00
Earnings2024/09/30
Annual Earnings2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Taliworks Corporation Berhad is covered by 4 analysts. 2 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Chee Wei LoongAffin Hwang Investment Bank
Sharizan RoselyCGS International
Chieh Kheng WooHong Leong Investment Bank Berhad