Allianz Ayudhya Capital Public Company Limited (AYUD) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Allianz Ayudhya Capital Public Company Limited stock THB 48.01, price THB 42.00, upside +14.3%, quality 77 out of 100. Rating: undervalued. Calculated from audited financials with 6 of our 26 valuation models and 37 quality factors, updated daily.
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. As of Nov 7, 2026.
How to read this chart
60‑month range 23.96 THB – 45.25 THB · fair‑value band 37.22 THB – 71.05 THB · the 42.00 THB price screens below the 48.01 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Allianz Ayudhya Capital Public Company in your weekly email
Every Wednesday you see whether Allianz Ayudhya Capital Public Company 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.
Allianz Ayudhya Capital Public Company Limited, an investment holding company, provides non-life insurance products in Thailand. It operates through three segments: Non-Life Insurance Business, Investment Business, and Service Business.
Show moreShow less
The company offers fire, marine, motor, health and personal accident, and miscellaneous insurance products. It also provides health services, as well as engages in the investment and service businesses.
The company was formerly known as Sri Ayudhya Capital Public Company Limited and changed its name to Allianz Ayudhya Capital Public Company Limited in April 2019. Allianz Ayudhya Capital Public Company Limited was incorporated in 1950 and is headquartered in Bangkok, Thailand.
Stock analysis
Allianz Ayudhya Capital Public Company Limited (AYUD) currently trades at 42.00 THB, while our model-based Fair Value estimate is 48.01 THB, implying the stock looks roughly 13% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 62.06 THB per share, and 2 of the 6 models we run sit above the 42.00 THB price.
Bear case: the Asset-Based group reads lowest at 21.35 THB, and 4 of the 6 models stay below the price. Data coverage for this calculation is high.
Scenario range: 37.22 THB (bear) to 71.05 THB (bull), the price of 42.00 THB sits inside 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 77/100 (high quality), in the Financial Services sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Allianz Ayudhya Capital Public Company Limited reported revenue of 10.8B THB in FY2025 versus 4.3B THB in FY2021, a compound +25.5%/yr. Reported net income was 2.6B THB in FY2025, compounding +20.5%/yr from FY2021.
Key figures
Market cap 16.3B THB (≈ $489M) Small · P/E ratio 5.6 · P/S ratio 1.21 · EPS (TTM) 7.53 THB · Dividend yield 6.1% · Net margin 21.6% · Return on equity 20.9% · Return on assets (EBIT) 5.6% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 77 out of 100 (low confidence).
What moves the price
The share trades about 7% below its 52-week high and 30% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Financial Services peers we cover trades at −22% fair-value upside, at 14%, AYUD screens cheaper than that median.
Fair Value models
Bear37.22 THBFair Value 48.01 THBBull71.05 THB
Price 42.00 THB · Upside +14.3%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (4.25 THB 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.Coverage ⓘCoverage = 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.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+18.2%
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.
+15.3%
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.
+19.6%
Start year 2020 (pandemic). Over 10 years: +16.0% a year
Revenue growth 25 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.
+11.6%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in THB (mathematically smoothed) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. Measured in THB: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+19.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+13.8%
Dividend (yield on the price)6.1%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.32.6% vs 9.4%, picking up
Profit margin 2020 to 2025 ⓘ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.11% → 24%
2025 sits 178% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Pace: the 5-year rate starts in 2020 (pandemic)
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).
+57.3%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Thailand: IMF forecast 1.2% a year to 2030, 1.1% from 2016 to 2025) that is about +55.5% a year for the price.
Compare Allianz Ayudhya Capital Public Company Limited with another stock
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.Insurance - Property & Casualty · 100 stocks
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). "Allianz Ayudhya Capital Public Company Limited Fair Value". https://www.fairvalue-calculator.com/stock/AYUD
Frequently asked questions
Is Allianz Ayudhya Capital Public Company Limited (AYUD) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 48.01 THB versus a price of 42.00 THB, about +14% upside (undervalued).
What is the fair value of AYUD?
Our model-based fair value for Allianz Ayudhya Capital Public Company Limited is 48.01 THB (as of Nov 7, 2026), built from audited fundamentals. The current price: 42.00 THB.
What is the quality score of AYUD?
Allianz Ayudhya Capital Public Company Limited has a Quality Score of 77/100. 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 Allianz Ayudhya Capital Public Company Limited (AYUD)?
Our model-based price target is the fair value of 48.01 THB (as of Nov 7, 2026) from 6 valuation models. Cautious scenario 37.22 THB, optimistic scenario 71.05 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the Allianz Ayudhya Capital Public Company Limited stock forecast for 2026?
Our models put fair value at 48.01 THB, about +14% upside versus a price of 42.00 THB (undervalued). Cautious scenario 37.22 THB, optimistic scenario 71.05 THB. The calculation is refreshed regularly with new filings.
What is the revenue of Allianz Ayudhya Capital Public Company Limited (AYUD)?
Allianz Ayudhya Capital Public Company Limited reported trailing-twelve-month revenue of about 13.6B THB (latest available figure, as of Nov 7, 2026).
Does Allianz Ayudhya Capital Public Company Limited pay a dividend?
Allianz Ayudhya Capital Public Company Limited currently shows a dividend yield of 6.12% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Allianz Ayudhya Capital Public Company Limited (AYUD) and when is the ex-dividend date?
Allianz Ayudhya Capital Public Company Limited pays a dividend of 2.57 THB per share a year, a dividend yield of 6.1%. The last ex-dividend date was Aug 26, 2026. A dividend has been paid every year since at least 1995. The payout ratio is 34.1% of earnings. Free cash flow covers the dividend 0.09 times. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What growth is priced into Allianz Ayudhya Capital Public Company Limited (AYUD)?
For today's price to be fair in a discounted-cash-flow model, Allianz Ayudhya Capital Public Company Limited would have to grow free cash flow by +57.3 % per year for five years (discount rate 11.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +19.6 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of AYUD use?
Our models discount Allianz Ayudhya Capital Public Company Limited at 11.6 %: a base by market capitalisation (small), damped by beta 0.12, country premium for Thailand. 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 Allianz Ayudhya Capital Public Company Limited that is +57.3 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.6 %) and the same formula as our fair value.
How much growth has Allianz Ayudhya Capital Public Company Limited (AYUD) delivered so far?
Over the past 5 years revenue at Allianz Ayudhya Capital Public Company Limited grew +19.6 % a year. The price currently implies free-cash-flow growth of +57.3 % per 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 Allianz Ayudhya Capital Public Company Limited (AYUD) growing?
The median revenue growth in the sector is +9.2 % a year. That is the yardstick for the growth priced into Allianz Ayudhya Capital Public Company Limited (+57.3 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Allianz Ayudhya Capital Public Company Limited (AYUD)?
The free-cash-flow yield on the price is 0.55 %: that much free cash flow Allianz Ayudhya Capital Public Company Limited produces per unit of market value. When it exceeds the discount rate of our models (11.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Allianz Ayudhya Capital Public Company Limited (AYUD)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Allianz Ayudhya Capital Public Company Limited it is 48.01 THB per share (as of Nov 7, 2026), against a price of 42.00 THB. It is the blended result of 6 valuation models in 4 families (Dividend Discount, Multiples, Asset-Based, Economic Profit).
Is Allianz Ayudhya Capital Public Company Limited stock overvalued or undervalued in 2026?
As of Nov 7, 2026, AYUD trades below its calculated fair value: price 42.00 THB, fair value 48.01 THB, a gap of about +14% (undervalued). 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 AYUD?
No. The price is what the market pays today (42.00 THB); the fair value is what the company's own numbers justify (48.01 THB). For Allianz Ayudhya Capital Public Company Limited the two are 6.01 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is Allianz Ayudhya Capital Public Company Limited worth?
The market values Allianz Ayudhya Capital Public Company Limited at about 16.3B THB (market capitalisation, as of Nov 7, 2026). Per share that is 42.00 THB; our models calculate a fair value of 48.01 THB per share.
What do the bullish and bearish scenarios say about AYUD?
Our models span a range for Allianz Ayudhya Capital Public Company Limited: cautious scenario 37.22 THB, base 48.01 THB, optimistic 71.05 THB per share (as of Nov 7, 2026, price 42.00 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of AYUD?
Allianz Ayudhya Capital Public Company Limited trades at a price-to-earnings ratio of 5.6 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 48.01 THB is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 16.5. Other multiples: P/B 1.1, P/S 1.2, EV/EBITDA 4.6.
How solid is the balance sheet of Allianz Ayudhya Capital Public Company Limited (AYUD)?
Balance-sheet figures for Allianz Ayudhya Capital Public Company Limited (as of Nov 7, 2026): return on equity 20.9%. They feed the Quality Score of 77/100, which measures business quality independently of the share price.
How far is AYUD from its 52-week high?
Allianz Ayudhya Capital Public Company Limited trades at 42.00 THB, about 7% below its 52-week high of 45.25 THB and 30% above the low of 32.31 THB (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 48.01 THB is for.
Which stocks are comparable to Allianz Ayudhya Capital Public Company Limited?
From the same area (Financial Services) we also value Chubb Limited, The Progressive Corporation, The Travelers Companies, Inc, The Allstate Corporation, 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 Allianz Ayudhya Capital Public Company Limited stock attractive at the current price?
The data as of Nov 7, 2026: price 42.00 THB, calculated fair value 48.01 THB (+14%), Quality Score 77/100, from 6 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 AYUD calculated?
We run Allianz Ayudhya Capital Public Company Limited through 6 models from 4 families: Dividend Discount, Multiples, Asset-Based, Economic Profit. Every model gets the same audited fundamentals; the fair value of 48.01 THB builds on their evidence-weighted average, 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 13.3% above its aggregate fair value. Allianz Ayudhya Capital Public Company Limited currently trades 13% below its own fair value, and the market average says nothing about that. 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 Allianz Ayudhya Capital Public Company Limited (AYUD)?
The closing price on Nov 9, 2026 was 42.00 THB. Our model-based fair value is 48.01 THB, about +14% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Allianz Ayudhya Capital Public Company Limited right now?
A fairly wide model range (37.22 THB to 71.05 THB) leaves room in how you read the outcome. For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Where does the earnings growth of Allianz Ayudhya Capital Public Company Limited (AYUD) come from?
Earnings per share at Allianz Ayudhya Capital Public Company Limited grew −1.6 % a year from 2014 to 2025. Broken into its drivers: revenue per share +8.7 %, EBIT margin −10.6 %, tax rate +1.2 %, residual (interest, one-offs) +0.0 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Allianz Ayudhya Capital Public Company Limited
How large is the market capitalisation of Allianz Ayudhya Capital Public Company Limited (AYUD)?
The market capitalisation of Allianz Ayudhya Capital Public Company Limited is 16.3B THB (≈ $489M). 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 Allianz Ayudhya Capital Public Company Limited (AYUD)?
The price-to-sales ratio of Allianz Ayudhya Capital Public Company Limited is 1.21 (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 Allianz Ayudhya Capital Public Company Limited (AYUD)?
Earnings per share at Allianz Ayudhya Capital Public Company Limited are 7.53 THB (price ÷ EPS = P/E 5.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Allianz Ayudhya Capital Public Company Limited (AYUD)?
The dividend yield of Allianz Ayudhya Capital Public Company Limited is 6.1% (payout 34.1%). 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 Allianz Ayudhya Capital Public Company Limited (AYUD)?
The net margin of Allianz Ayudhya Capital Public Company Limited is 21.6% (last twelve months). 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 Allianz Ayudhya Capital Public Company Limited (AYUD)?
The return on equity (ROE) of Allianz Ayudhya Capital Public Company Limited is 20.9% (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 Allianz Ayudhya Capital Public Company Limited (AYUD)?
On an EBIT basis the return on assets of Allianz Ayudhya Capital Public Company Limited is 5.6% (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 Allianz Ayudhya Capital Public Company Limited (AYUD)?
The operating margin of Allianz Ayudhya Capital Public Company Limited is 27.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Allianz Ayudhya Capital Public Company Limited (AYUD)?
Revenue at Allianz Ayudhya Capital Public Company Limited is growing +5.2% versus a year earlier (3y avg +15.3%). 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 Allianz Ayudhya Capital Public Company Limited (AYUD)?
Earnings per share at Allianz Ayudhya Capital Public Company Limited are growing +20.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Allianz Ayudhya Capital Public Company Limited (AYUD) hold?
Allianz Ayudhya Capital Public Company Limited holds more cash than debt, 2.0B THB net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Allianz Ayudhya Capital Public Company Limited in the live analysis
One click puts Allianz Ayudhya Capital Public Company Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 7, 2026