EN DE

Tenaga Nasional Berhad (5347) Fair Value & Analysis

Utilities · MY · Market cap 83.7B MYR

TN Tenaga Nasional Berhad 5347 · KLSE
Price14.50 MYR
Fair Value14.72 MYR
Upside+1.5%
Quality51/100
Watch Tenaga Nasional Berhad for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 7.4% net margin
Moderate debt · negative free cash flow
3.68% dividend yield
Mixed vs. peers (8/14)
Narrow moat 43/100
Evidence: High Range 10.43 MYR – 18.40 MYR Share as image

Fair value as of: Aug 13, 2026

From 16 valuation models · updated yesterday

Share price +0.7% over the past month.

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

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 10.43 MYR (bear) to 18.40 MYR (bull), base 14.72 MYR. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 51/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

14.82 MYR 6.66 MYR Fair Value 14.72 MYR Mar 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 6.66 MYR – 14.82 MYR · fair‑value band 10.43 MYR – 18.40 MYR · the 14.50 MYR price screens below the 14.72 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Tenaga Nasional Berhad (5347) currently trades at 14.50 MYR, while our model-based Fair Value estimate is 14.72 MYR, implying the stock looks roughly 1.5% fairly valued today. The Quality Score stands at 51/100 (solid quality), in the Utilities 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, Tenaga Nasional Berhad generated revenue of 65.4B MYR at a net margin of 7.4%. Revenue grew 2.4% year over year. It earns a return on equity of 8.4%. Net debt stands at 78.5B MYR. Fundamentals as of Aug 13, 2026

Our scenario range runs from 10.43 MYR (bear case) to 18.40 MYR (bull case); at 14.50 MYR, 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 3% below its 52-week high and 18% above its 52-week low, currently above its 200-day average. For context, the median of 10 Utilities peers we cover trades at -30% fair-value upside, at 2%, 5347 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
Residual Income 7.58 MYR 8.33 MYR 11.20 MYR 76
ROIC Compounder 10.22 MYR 14.53 MYR 19.96 MYR 72
Gordon GGM 4.68 MYR 9.72 MYR 15.42 MYR 70
All 16 models by family
Earnings-Based
Graham-Dodd 5.56 MYR 16.89 MYR 22.41 MYR 54
Lynch FV 3.61 MYR 5.16 MYR 6.71 MYR 50
PEG = 1.0 3.61 MYR 5.16 MYR 6.71 MYR 46
EPV 9.91 MYR 12.59 MYR 14.93 MYR 59
Dividend Discount
Gordon GGM 4.68 MYR 9.72 MYR 15.42 MYR 70
DDM Multi-Stage 4.68 MYR 7.65 MYR 10.20 MYR 61
Multiples
P/E Multiple 11.04 MYR 14.72 MYR 18.40 MYR 63
P/S Multiple 10.43 MYR 13.91 MYR 17.38 MYR 58
P/B Multiple 10.43 MYR 13.91 MYR 17.38 MYR 55
EV/EBIT 15.54 MYR 22.77 MYR 30.00 MYR 53
EV/EBITDA 23.73 MYR 33.69 MYR 43.65 MYR 54
EV/Revenue 11.39 MYR 18.91 MYR 26.43 MYR 43
Asset-Based
NCAV (Graham) 4.36 MYR 5.84 MYR 8.71 MYR 50
Economic Profit
Residual Income 7.58 MYR 8.33 MYR 11.20 MYR 76
ROIC Compounder 10.22 MYR 14.53 MYR 19.96 MYR 72
Growth Earnings
Growth-Adj P/E 9.21 MYR 13.16 MYR 17.10 MYR 68

Widest divergence: Multiples (14.72 MYR) versus Earnings-Based (5.16 MYR). Highest evidence: Residual Income (76).

Notify me when 5347 reaches fair value

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

Key figures & financial health

Revenue (TTM) 65.4B MYR
Revenue growth (YoY) +2.4%
Net margin 7.4%
Return on equity 8.4%
Free cash flow −675M MYR FY2025
P/E ratio 17.7
More key figures
Operating margin 15.1%
EPS (TTM) 0.8200 MYR
Dividend yield 3.7%
EPS growth (YoY) +3.7%
Net debt 78.5B MYR FY2025

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

Quality Score breakdown

Overall quality 51/100

Of which business quality 47 · Market factors (momentum, volatility) 67

Profitability 27
Margins and returns on capital today
Quality Growth 67
Are margins and returns improving?
Cashflow 48
Earnings quality: real cash, not paper profit
Fin. Strength 22
Balance sheet, leverage, solvency risk
Investment 67
Disciplined investing over empire-building
Low Volatility 100
Calm price path (market factor)
Momentum 46
Price trend over the last 3–12 months (market factor)
52W Momentum 64
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

Tenaga Nasional Berhad engages in the generation, transmission, distribution, and sale of electricity in Malaysia, the United Kingdom, Kuwait, the Republic of Ireland, Australia, and internationally.

Full company description

Tenaga Nasional Berhad engages in the generation, transmission, distribution, and sale of electricity in Malaysia, the United Kingdom, Kuwait, the Republic of Ireland, Australia, and internationally. It operates and maintains thermal and hydroelectric power plants; and operates and manages the National Grid that is connected to Thailand's transmission system, as well as Singapore's transmission system at Senoko. The company also supplies fuel and coal for power generation; generates, distributes, supplies, deals in, and sells various energy sources, as well as provides related technical services; develops district cooling systems; operates and maintains co-generation works; manufactures, sells, and repairs distribution, power, and earthing transformers; and owns, develops, and manages dry bulk terminals. In addition, it provides turnkey contracting services to transmission substations; repair and maintenance services to heavy industries and other related services; operation and maintenance services to telecommunication equipment and data centres; higher education, telecommunication, and IT infrastructure solution and services; research and development services in the areas of engineering, information technology, business, accountancy, and liberal studies; and training courses. Further, the company offers insurance and reinsurance, technical and laboratory, consultancy, and other services; manufactures and distributes power and general cables, and aluminum rods; operates an integrated district cooling systems for air conditioning systems of office buildings; assembles, manufactures, tests, reconditions, and distributes high and medium voltage switchgears and control gears for transmission and distribution of electric power; and operates wind assets. It primarily serves commercial, industrial, and residential customers. The company was founded in 1949 and is headquartered in Kuala Lumpur, Malaysia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Tenaga Nasional Berhad reported revenue of 67.7B MYR in FY2025 versus 52.6B MYR in FY2021, a compound +6.5%/yr. Reported net income was 4.8B MYR in FY2025, compounding +6.8%/yr from FY2021.

Growth Quality 40/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
67.7B MYR
Latest YoY
+19.4%
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.
−2.6%
Avg. growth/yr (5Y) 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.
+9.0%
Avg. growth/yr (20Y) 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.
+6.6%
Revenue +6.5%/yr
FY21 52.6B MYR
FY22 73.2B MYR
FY23 53.1B MYR
FY24 56.7B MYR
FY25 67.7B MYR
Net income +6.8%/yr
FY21 3.7B MYR
FY22 3.5B MYR
FY23 2.8B MYR
FY24 4.7B MYR
FY25 4.8B MYR
Character of growth · EPS growth decomposed (2014-2025) −5.6 % p.a.
Revenue per share +3.1 pp

of which total revenue +3.5 pp · buybacks/dilution −0.3 pp

EBIT margin −2.3 pp
Tax rate −1.3 pp
Residual (interest, one-offs) −5.1 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch 5347: 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). "Tenaga Nasional Berhad Fair Value". https://www.fairvalue-calculator.com/stock/5347

Peer Group

Utilities - Regulated Electric · 150 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 51 · Above median
Fair Value upside +2% · Above median
Return on equity (TTM) 8% · Below median
Return on assets 2% · Below median
Net margin (TTM) 7% · Below median
Operating margin (TTM) 15% · Below median
Revenue growth 2% · Below median
Dividend yield (TTM) 3.7% · Above median
Debt / equity 0.93× · Lower than median

Valuation Multiples vs Utilities - Regulated Electric median · lower = cheaper

P/E (TTM) 17.7× · Cheaper than median
P/B 0.40× · Cheaper than 75% of peers
P/S (TTM) 0.31× · Cheaper than 75% of peers
EV/EBITDA 3.3× · Cheaper than 75% of peers
PEG 1.94× · Cheaper than median

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 35 · sector 2
FUTURE 12 · sector 32
PAST 34 · sector 39
HEALTH 54 · sector 53
DIVIDEND 74 · sector 57

Insider activity: 45/100

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 Utilities - Regulated Electric stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
NextEra Energy, Inc NEE $85.78 $32.94 -62%
The Southern Company SO $92.52 $58.81 -36%
Duke Energy Corporation DUK $123.19 $74.89 -39%
National Grid plc NGG 61,175 ARS 44,886 ARS -27%
NTPC Limited NTPC ₹339.45 ₹375.02 +10%
CEZ, a. s. CEZ 244.80 PLN 167.29 PLN -32%
Power Grid Corporation POWERGRID ₹269.45 ₹252.77 -6%
China National Nuclear Power Co 601985 ¥8.81 ¥6.73 -24%
CLP Holdings 0002 HK$77.90 HK$42.12 -46%
CK Infrastructure Holdings 1038 HK$61.00 HK$42.74 -30%

Compare Tenaga Nasional Berhad with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Utilities 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 Tenaga Nasional Berhad (5347) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 14.72 MYR versus a price of 14.50 MYR, about +2% (fairly valued).
What is the fair value of 5347?
Our model-based fair value for Tenaga Nasional Berhad is 14.72 MYR (as of Aug 13, 2026), built from audited fundamentals. The current price is 14.50 MYR.
What is the quality score of 5347?
Tenaga Nasional Berhad has a Quality Score of 51/100. 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 Tenaga Nasional Berhad (5347)?
Tenaga Nasional Berhad reported trailing-twelve-month revenue of about 65.4B MYR (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 5347?
The net profit margin of Tenaga Nasional Berhad is about 7.4%, meaning it keeps roughly 7.4% of revenue as net income. Based on the latest reported figures.
Does Tenaga Nasional Berhad pay a dividend?
Tenaga Nasional Berhad currently shows a dividend yield of about 3.73% relative to its recent price (as of Aug 13, 2026).

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 Tenaga Nasional Berhad 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.