Com7 PCL (COM7) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Com7 PCL stock THB 41.88, price THB 32.00, upside +30.9%, quality 63 out of 100. Rating: undervalued. Calculated from audited financials with 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 15.06 THB – 36.94 THB · fair‑value band 26.17 THB – 54.44 THB · the 32.00 THB price screens below the 41.88 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Com7 PCL in your weekly email
Every Wednesday you see whether Com7 PCL 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.
Com7 Public Company Limited, together with its subsidiaries, engages in the retail business of information technology (IT) products in Thailand. It sells IT products, desktop computers, mobile phones, and accessories.
Show moreShow less
The company also provides repair services for IT gadgets; financial services for mobiles, and other related services, as well as sells pet feeds.
In addition, it is involved in software development; operating training centers; provision of car, fire, marine, and other insurance products, as well as ICT infrastructure solutions; sale of pet food, EV cars and providing repair and maintenance services for EV cars; providing rental services and financial services for EV cars and other relevant services; equipment and supplies, and solar cells.
The company operates a chain of retail stores, as well as engages in the wholesale business. Com7 Public Company Limited was founded in 2004 and is based in Bangkok, Thailand.
Stock analysis
Com7 PCL (COM7) currently trades at 32.00 THB, while our model-based Fair Value estimate is 41.88 THB, implying the stock looks roughly 24% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 47.65 THB per share, and 14 of the 26 models we run sit above the 32.00 THB price.
Bear case: the Dividend Discount group reads lowest at 12.85 THB, and 12 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 26.17 THB (bear) to 54.44 THB (bull), the price of 32.00 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 63/100 (solid quality), in the Consumer Cyclical sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Com7 PCL reported revenue of 87.3B THB in FY2025 versus 51.1B THB in FY2021, a compound +14.3%/yr. Reported net income was 4.1B THB in FY2025, compounding +11.5%/yr from FY2021.
Key figures
Market cap 75.1B THB (≈ $2.2B) Mid · P/E ratio 16.5 · P/S ratio 0.80 · EPS (TTM) 1.94 THB · Dividend yield 3.4% · Net margin 4.9% · Return on equity 47.1% · Return on assets (EBIT) 18.0% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 59 out of 100 (medium confidence).
What moves the price
The share trades about 4% below its 52-week high and 83% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −5% fair-value upside, at 31%, COM7 screens cheaper than that median.
Fair Value models
Bear26.17 THBFair Value 41.88 THBBull54.44 THB
Price 32.00 THB · Upside +30.9%
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 (0.7180 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.90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+10.3%
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.
+11.6%
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.
+18.5%
Start year 2020 (pandemic). Over 10 years: +19.3% a year
Revenue growth 14 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.
+17.7%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in THB ⓘ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. Basis: EBIT basis. 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.
+25.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+22.5%
Dividend (yield on the price)3.4%
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.22.5% vs 29.2%, slowing
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.5% → 6%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Price in line with expectations
The price assumes less growth than the company has delivered so far and about what analysts expect.
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).
+7.2%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+7.5%
Yearly sales growth analysts expect, extended to five years.
Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain.
After inflation (Thailand: IMF forecast 1.2% a year to 2030, 1.1% from 2016 to 2025) that is about +5.9% a year for the price and +6.3% for the forecasts.
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.Specialty Retail · 203 stocks
Beats the industry median on 11/15 measures
Overall it ranks above its industry peers.
Valuation
Quality Score63 · Above median
Fair Value upside+30.9% · Above median
Profitability
Return on equity (12 months)47.1% · Top 25%
Return on assets12.7% · Top 25%
Net margin (12 months)4.9% · Above median
Operating margin (12 months)6.2% · Above median
Growth and dividend
Revenue growth (quarter YoY)16.4% · Top 25%
Dividend yield (12 months)3.4% · Above median
Balance sheet
Debt / equity0.04× · Below median
Valuation Multiplesvs Specialty Retail median · lower = cheaper
P/E (12 months)16.5× · Cheaper than median
P/B6.91× · Priciest 25%
P/S (12 months)0.80× · Pricier than median
Price / free cash flow (fiscal year)15.3× · Pricier than median
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). "Com7 PCL Fair Value". https://www.fairvalue-calculator.com/stock/COM7
Frequently asked questions
Is Com7 PCL (COM7) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 41.88 THB versus a price of 32.00 THB, about +31% upside (undervalued).
What is the fair value of COM7?
Our model-based fair value for Com7 PCL is 41.88 THB (as of Nov 7, 2026), built from audited fundamentals. The current price: 32.00 THB.
What is the quality score of COM7?
Com7 PCL has a Quality Score of 63/100. 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 Com7 PCL (COM7)?
Our model-based price target is the fair value of 41.88 THB (as of Nov 7, 2026) from 26 valuation models. Cautious scenario 26.17 THB, optimistic scenario 54.44 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the Com7 PCL stock forecast for 2026?
Our models put fair value at 41.88 THB, about +31% upside versus a price of 32.00 THB (undervalued). Cautious scenario 26.17 THB, optimistic scenario 54.44 THB. The calculation is refreshed regularly with new filings.
What is the revenue of Com7 PCL (COM7)?
Com7 PCL reported trailing-twelve-month revenue of about 93.5B THB (latest available figure, as of Nov 7, 2026).
Does Com7 PCL pay a dividend?
Com7 PCL currently shows a dividend yield of 3.44% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Com7 PCL (COM7) and when is the ex-dividend date?
Com7 PCL pays a dividend of 1.10 THB per share a year, a dividend yield of 3.4%. The last ex-dividend date was Mar 10, 2026. A dividend has been paid every year since at least 2016. The payout ratio is 56.7% of earnings. Free cash flow covers the dividend 1.89 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Com7 PCL (COM7)?
For today's price to be fair in a discounted-cash-flow model, Com7 PCL would have to grow free cash flow by +7.2 % per year for five years (discount rate 10.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +18.5 % per year. Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of COM7 use?
Our models discount Com7 PCL at 10.1 %: a base by market capitalisation (mid), damped by beta 0.35, 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 Com7 PCL that is +7.2 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.1 %) and the same formula as our fair value.
How much growth has Com7 PCL (COM7) delivered so far?
Over the past 5 years revenue at Com7 PCL grew +18.5 % a year. The price currently implies free-cash-flow growth of +7.2 % 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 Com7 PCL (COM7) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Com7 PCL (+7.2 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Com7 PCL (COM7)?
The free-cash-flow yield on the price is 6.53 % in the last fiscal year (free cash flow was negative over the last twelve months): that much free cash flow Com7 PCL produces per unit of market value. When it exceeds the discount rate of our models (10.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Com7 PCL (COM7)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Com7 PCL it is 41.88 THB per share (as of Nov 7, 2026), against a price of 32.00 THB. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Com7 PCL stock overvalued or undervalued in 2026?
As of Nov 7, 2026, COM7 trades below its calculated fair value: price 32.00 THB, fair value 41.88 THB, a gap of about +31% (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 COM7?
No. The price is what the market pays today (32.00 THB); the fair value is what the company's own numbers justify (41.88 THB). For Com7 PCL the two are 9.88 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is Com7 PCL worth?
The market values Com7 PCL at about 75.1B THB (market capitalisation, as of Nov 7, 2026). Per share that is 32.00 THB; our models calculate a fair value of 41.88 THB per share.
What do the bullish and bearish scenarios say about COM7?
Our models span a range for Com7 PCL: cautious scenario 26.17 THB, base 41.88 THB, optimistic 54.44 THB per share (as of Nov 7, 2026, price 32.00 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of COM7?
Com7 PCL trades at a price-to-earnings ratio of 16.5 (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 41.88 THB is built from several models across several years. Other multiples: PEG 1.0, P/B 6.9, P/S 0.8, EV/EBITDA 12.4.
What is the PEG ratio of COM7?
The PEG ratio of Com7 PCL is 1.01 (P/E divided by earnings growth, as of Nov 7, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Com7 PCL (COM7)?
Balance-sheet figures for Com7 PCL (as of Nov 7, 2026): return on equity 47.1%, debt of 0.04 per unit of equity. They feed the Quality Score of 63/100, which measures business quality independently of the share price.
How far is COM7 from its 52-week high?
Com7 PCL trades at 32.00 THB, about 4% below its 52-week high of 33.50 THB and 83% above the low of 17.50 THB (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 41.88 THB is for.
Which stocks are comparable to Com7 PCL?
From the same area (Consumer Cyclical) we also value Alimentation Couche-Tard Inc, Williams-Sonoma, Inc, Ulta Beauty, Inc, Casey's General Stores, 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 Com7 PCL stock attractive at the current price?
The data as of Nov 7, 2026: price 32.00 THB, calculated fair value 41.88 THB (+31%), Quality Score 63/100, from 26 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 COM7 calculated?
We run Com7 PCL through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 41.88 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 13.0% above its aggregate fair value. Com7 PCL currently trades 24% 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 Com7 PCL (COM7)?
The closing price on Nov 6, 2026 was 32.00 THB. Our model-based fair value is 41.88 THB, about +31% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Com7 PCL right now?
The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (63/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (26.17 THB to 54.44 THB) leaves room in how you read the outcome.
Where does the earnings growth of Com7 PCL (COM7) come from?
Earnings per share at Com7 PCL grew +29.5 % a year from 2014 to 2025. Broken into its drivers: revenue per share +18.3 %, EBIT margin +8.7 %, tax rate +0.6 %, residual (interest, one-offs) +0.2 %. 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 Com7 PCL
How large is the market capitalisation of Com7 PCL (COM7)?
The market capitalisation of Com7 PCL is 75.1B THB (≈ $2.2B). 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 Com7 PCL (COM7)?
The price-to-sales ratio of Com7 PCL is 0.80 (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 Com7 PCL (COM7)?
Earnings per share at Com7 PCL are 1.94 THB (price ÷ EPS = P/E 16.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Com7 PCL (COM7)?
The dividend yield of Com7 PCL is 3.4% (payout 56.7%). 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 Com7 PCL (COM7)?
The net margin of Com7 PCL is 4.9% (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 Com7 PCL (COM7)?
The return on equity (ROE) of Com7 PCL is 47.1% (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 Com7 PCL (COM7)?
On an EBIT basis the return on assets of Com7 PCL is 18.0% (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 Com7 PCL (COM7)?
The operating margin of Com7 PCL is 6.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Com7 PCL (COM7)?
Revenue at Com7 PCL is growing +16.4% versus a year earlier (3y avg +11.6%). 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 Com7 PCL (COM7)?
Earnings per share at Com7 PCL are growing +29.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Com7 PCL (COM7) carry?
The net debt of Com7 PCL is 9.8B THB (fiscal year 2025, ≈ 2.0 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 Com7 PCL in the live analysis
One click puts Com7 PCL on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 7, 2026