CP Axtra Public Company Limited (CPAXT) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of CP Axtra Public Company Limited stock THB 12.98, price THB 14.30, that is 9.2% below the price, quality 52 out of 100. Rating: overvalued. Calculated from audited financials with 25 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 3, 2026.
How to read this chart
25‑month range 13.36 THB – 32.86 THB · fair‑value band 5.91 THB – 22.12 THB · the 14.30 THB price screens above the 12.98 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 3, 2026.
Follow CP Axtra Public Company in your weekly email
Every Wednesday you see whether CP Axtra 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.
CP Axtra Public Company Limited engages in the wholesale and retail businesses of food and non-food products in Thailand, Malaysia, and internationally. The company operates through the Wholesale and the Retail and Mall segments.
Show moreShow less
It offers general consumer goods, including fresh food, dry goods, and non-food products under the Makro brand name through its online platform and wholesale stores.
The company is also involved in the import and trade of food products; warehouse management; investment in commercial space management; production of raw and cooked protein products, dairy products, and other food related products; building rental and integrated logistics services; and operation of restaurants.
In addition, it provides freight, delivery rental, and storage services, as well as technical and supporting services. The company was formerly known as Siam Makro Public Company Limited and changed its name to CP Axtra Public Company Limited in June 2023.
The company was incorporated in 1988 and is headquartered in Bangkok, Thailand.
Stock analysis
CP Axtra Public Company Limited (CPAXT) currently trades at 14.30 THB, while our model-based Fair Value estimate is 12.98 THB, 9% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 18.39 THB per share, and 11 of the 25 models we run sit above the 14.30 THB price.
Bear case: the Asset-Based group reads lowest at 3.19 THB, and 14 of the 25 models stay below the price. Data coverage for this calculation is low.
Scenario range: 5.91 THB (bear) to 22.12 THB (bull), the price of 14.30 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 52/100 (solid quality), in the Consumer Defensive sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
CP Axtra Public Company Limited reported revenue of 518B THB in FY2025 versus 265B THB in FY2021, a compound +18.2%/yr. Reported net income was 9.4B THB in FY2025, compounding −8.4%/yr from FY2021.
Key figures
Market cap 149B THB (≈ $4.5B) Mid · P/E ratio 16.4 · P/S ratio 0.28 · EPS (TTM) 0.8700 THB · Dividend yield 5.0% · Net margin 1.7% · Return on equity 3.0% · Return on assets (EBIT) 2.9% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 29 out of 100 (medium confidence).
What moves the price
The share trades about 26% below its 52-week high and 7% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at −35% fair-value upside, at −9%, CPAXT screens cheaper than that median.
Fair Value models
Bear5.91 THBFair Value 12.98 THBBull22.12 THB
Price 14.30 THB · Downside -9.2%
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 (0.1372 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.51/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+1.8%
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.
+3.6%
’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. 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.
−1.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year−6.5%
Dividend (yield on the price)5.0%
Profit margin 2021 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.4% → 3%
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than 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).
+27.7%
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.
+2.5%
Yearly sales growth analysts expect, extended to five years.
After inflation (Thailand: IMF forecast 1.2% a year to 2030, 1.1% from 2016 to 2025) that is about +26.2% a year for the price and +1.3% for the forecasts.
Compare CP Axtra 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.Food Distribution · 85 stocks
Beats the industry median on 5/15 measures
Overall it trails its industry peers.
Valuation
Quality Score52 · Below median
Fair Value upside−9.2% · Below median
Profitability
Return on equity (12 months)3.0% · Below median
Return on assets1.6% · Below median
Net margin (12 months)1.7% · Above median
Operating margin (12 months)2.7% · Below median
Growth and dividend
Revenue growth (quarter YoY)2.2% · Above median
Dividend yield (12 months)5.0% · Top 25%
Balance sheet
Debt / equity0.27× · Above median
Valuation Multiplesvs Food Distribution median · lower = cheaper
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). "CP Axtra Public Company Limited Fair Value". https://www.fairvalue-calculator.com/stock/CPAXT
Frequently asked questions
Is CP Axtra Public Company Limited (CPAXT) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of 12.98 THB versus a price of 14.30 THB, about 9% lower (overvalued).
What is the fair value of CPAXT?
Our model-based fair value for CP Axtra Public Company Limited is 12.98 THB (as of Nov 3, 2026), built from audited fundamentals. The current price: 14.30 THB.
What is the quality score of CPAXT?
CP Axtra Public Company Limited has a Quality Score of 52/100. 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 CP Axtra Public Company Limited (CPAXT)?
Our model-based price target is the fair value of 12.98 THB (as of Nov 3, 2026) from 25 valuation models. Cautious scenario 5.91 THB, optimistic scenario 22.12 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the CP Axtra Public Company Limited stock forecast for 2026?
Our models put fair value at 12.98 THB, about 9% lower versus a price of 14.30 THB (overvalued). Cautious scenario 5.91 THB, optimistic scenario 22.12 THB. The calculation is refreshed regularly with new filings.
What is the revenue of CP Axtra Public Company Limited (CPAXT)?
CP Axtra Public Company Limited reported trailing-twelve-month revenue of about 527B THB (latest available figure, as of Nov 3, 2026).
Does CP Axtra Public Company Limited pay a dividend?
CP Axtra Public Company Limited currently shows a dividend yield of 4.97% relative to its recent price (as of Nov 3, 2026).
How much is the dividend of CP Axtra Public Company Limited (CPAXT) and when is the ex-dividend date?
CP Axtra Public Company Limited pays a dividend of 0.71 THB per share a year, a dividend yield of 5.0%. The last ex-dividend date was Aug 20, 2026. The payout ratio is 81.6% of earnings. Free cash flow covers the dividend 0.69 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 CP Axtra Public Company Limited (CPAXT)?
For today's price to be fair in a discounted-cash-flow model, CP Axtra Public Company Limited would have to grow free cash flow by +27.7 % per year for five years (discount rate 10.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew +18.2 % per year. As of Nov 3, 2026.
What discount rate (WACC) does the fair value of CPAXT use?
Our models discount CP Axtra Public Company Limited at 10.1 %: a base by market capitalisation (mid), damped by beta 0.21, 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 CP Axtra Public Company Limited that is +27.7 % 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 CP Axtra Public Company Limited (CPAXT) delivered so far?
Over the past 4 years revenue at CP Axtra Public Company Limited grew +18.2 % a year. The price currently implies free-cash-flow growth of +27.7 % 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 CP Axtra Public Company Limited (CPAXT) growing?
The median revenue growth in the sector is +2.0 % a year. That is the yardstick for the growth priced into CP Axtra Public Company Limited (+27.7 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of CP Axtra Public Company Limited (CPAXT)?
The free-cash-flow yield on the price is 3.41 %: that much free cash flow CP Axtra Public Company Limited 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 CP Axtra Public Company Limited (CPAXT)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For CP Axtra Public Company Limited it is 12.98 THB per share (as of Nov 3, 2026), against a price of 14.30 THB. It is the blended result of 25 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is CP Axtra Public Company Limited stock overvalued or undervalued in 2026?
As of Nov 3, 2026, CPAXT trades above its calculated fair value: price 14.30 THB, fair value 12.98 THB, a gap of about −9% (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 CPAXT?
No. The price is what the market pays today (14.30 THB); the fair value is what the company's own numbers justify (12.98 THB). For CP Axtra Public Company Limited the two are 1.32 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is CP Axtra Public Company Limited worth?
The market values CP Axtra Public Company Limited at about 149B THB (market capitalisation, as of Nov 3, 2026). Per share that is 14.30 THB; our models calculate a fair value of 12.98 THB per share.
What do the bullish and bearish scenarios say about CPAXT?
Our models span a range for CP Axtra Public Company Limited: cautious scenario 5.91 THB, base 12.98 THB, optimistic 22.12 THB per share (as of Nov 3, 2026, price 14.30 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of CPAXT?
CP Axtra Public Company Limited trades at a price-to-earnings ratio of 16.4 (as of Nov 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 12.98 THB is built from several models across several years. Other multiples: PEG 2.5, P/B 0.5, P/S 0.3, EV/EBITDA 7.8.
What is the PEG ratio of CPAXT?
The PEG ratio of CP Axtra Public Company Limited is 2.48 (P/E divided by earnings growth, as of Nov 3, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of CP Axtra Public Company Limited (CPAXT)?
Balance-sheet figures for CP Axtra Public Company Limited (as of Nov 3, 2026): return on equity 3.0%, debt of 0.27 per unit of equity. They feed the Quality Score of 52/100, which measures business quality independently of the share price.
How far is CPAXT from its 52-week high?
CP Axtra Public Company Limited trades at 14.30 THB, about 26% below its 52-week high of 19.28 THB and 7% above the low of 13.36 THB (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 12.98 THB is for.
Which stocks are comparable to CP Axtra Public Company Limited?
From the same area (Consumer Defensive) we also value Sysco Corporation, US Foods Holding, Performance Food Group, Jerónimo Martins, SGPS, S.A, 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 CP Axtra Public Company Limited stock attractive at the current price?
The data as of Nov 3, 2026: price 14.30 THB, calculated fair value 12.98 THB (−9%), Quality Score 52/100, from 25 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 CPAXT calculated?
We run CP Axtra Public Company Limited through 25 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 12.98 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. CP Axtra Public Company 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 CP Axtra Public Company Limited (CPAXT)?
The closing price on Nov 6, 2026 was 14.30 THB. Our model-based fair value is 12.98 THB, about 9% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with CP Axtra Public Company Limited right now?
The model range is unusually wide (5.91 THB to 22.12 THB). The outcome hinges heavily on assumptions, so read the point estimate with caution. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of CP Axtra Public Company Limited
How large is the market capitalisation of CP Axtra Public Company Limited (CPAXT)?
The market capitalisation of CP Axtra Public Company Limited is 149B THB (≈ $4.5B). 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 CP Axtra Public Company Limited (CPAXT)?
The price-to-sales ratio of CP Axtra Public Company Limited is 0.28 (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 CP Axtra Public Company Limited (CPAXT)?
Earnings per share at CP Axtra Public Company Limited are 0.8700 THB (price ÷ EPS = P/E 16.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of CP Axtra Public Company Limited (CPAXT)?
The dividend yield of CP Axtra Public Company Limited is 5.0% (payout 81.6%). 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 CP Axtra Public Company Limited (CPAXT)?
The net margin of CP Axtra Public Company Limited is 1.7% (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 CP Axtra Public Company Limited (CPAXT)?
The return on equity (ROE) of CP Axtra Public Company Limited is 3.0% (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 CP Axtra Public Company Limited (CPAXT)?
On an EBIT basis the return on assets of CP Axtra Public Company Limited is 2.9% (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 CP Axtra Public Company Limited (CPAXT)?
The operating margin of CP Axtra Public Company Limited is 2.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at CP Axtra Public Company Limited (CPAXT)?
Revenue at CP Axtra Public Company Limited is growing +2.2% versus a year earlier (3y avg +3.6%). 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 CP Axtra Public Company Limited (CPAXT)?
Earnings per share at CP Axtra Public Company Limited are growing −18.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does CP Axtra Public Company Limited (CPAXT) carry?
The net debt of CP Axtra Public Company Limited is 98.3B THB (fiscal year 2025, ≈ 19.4 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 CP Axtra Public Company Limited in the live analysis
One click puts CP Axtra Public Company Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 3, 2026