Watch Glory Forever PCL for free: we tell you when fair value or trend changes.
Data-driven stock valuation
Glory Forever PCL (GLORY) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Glory Forever PCL stock THB 0.45, price THB 0.70, that is 35.7% below the price, quality 51 out of 100. Rating: strongly overvalued. Calculated from audited financials with 3 of our 26 valuation models and 37 quality factors, updated daily.
- Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with one Yes, for free
GF
Thin data
Nov 7, 2026
Thin data
Nov 7, 2026
Glory Forever PCL
GLORY · BKVery expensive, in a downtrend
Our calculation puts a fair price 36% below what the stock costs today.
Generates free cash flow
Quality 51/100
Mixed Growth (revenue 5y +10.4 %/yr in THB)
Revenue last quarter 29% below a year ago.
Fair value 0.4500 THB · Strongly overvalued
Loss-making · -26.4% net margin (TTM)
Trails peers (0/11)
Narrow moat 12/100 · thin data
Thin data
Watch Glory Forever PCL for free: we tell you when fair value or trend changes.
Watch for free
What runs behind every stock
26
valuation models
8 families, DCF to NCAV
37
quality factors
margins, balance sheet, cashflow, debt
6
AI factors
moat, what no ratio measures
2,000+
data points
verified, per stock, median
69 individual criteria per stock, every one traceable See 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 0.5300 THB – 7.45 THB · fair‑value band 0.3400 THB – 0.6000 THB · the 0.7000 THB price screens above the 0.4500 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Glory Forever PCL in your weekly email
Every Wednesday you see whether Glory Forever 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.
Company profile
Glory Forever Public Company Limited operates an online media platform for digital books in Thailand. It operates in three segments: E-commerce, Residential, and Other segments. The company operates Alisa, a generative AI chatbot; and platforms for reading-writing, including Kawebook and Jinovel.
Show moreShow less
In addition, it provides management services and contracting works for residential projects; online novel platform; and offers health products. Glory Forever Public Company Limited was incorporated in 2017 and is based in Mueang Samut Sakhon, Thailand.
Stock analysis
Glory Forever PCL (GLORY) currently trades at 0.7000 THB, while our model-based Fair Value estimate is 0.4500 THB, 36% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 0.4650 THB per share, and 0 of the 3 models we run sit above the 0.7000 THB price.
Bear case: the Asset-Based group reads lowest at 0.2100 THB, and 3 of the 3 models stay below the price. Data coverage for this calculation is low.
Scenario range: 0.3400 THB (bear) to 0.6000 THB (bull), the price of 0.7000 THB sits above 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 51/100 (solid quality), in the Industrials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Glory Forever PCL reported revenue of 129M THB in FY2025 versus 91.1M THB in FY2021, a compound +9.0%/yr. Reported net income was −36.8M THB in FY2025.
Key figures
Market cap 208M THB (≈ $6.2M) Micro · P/S ratio 1.83 · EPS (TTM) −0.1200 THB · Net margin −26.4% · Return on equity −14.0% · Return on assets (EBIT) −3.7% (5-year average) · Operating margin −20.0% · Revenue (TTM) 115M THB.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 12 out of 100 (low confidence).
What moves the price
The share trades about 51% below its 52-week high and 32% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 8% fair-value upside, at −36%, GLORY screens richer than that median.
Fair Value models
Bear 0.3400 THB
Fair Value 0.4500 THB
Bull 0.6000 THB
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.
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.
Best data coverage
Growth DCF
0.3400 THB
0.4500 THB
0.6000 THB
77
Rev-Margin DCF
0.3300 THB
0.4800 THB
0.6600 THB
70
NCAV (Graham)
0.1400 THB
0.2100 THB
0.2600 THB
52
All 3 models by family
Asset-Based
NCAV (Graham)
0.1400 THB
0.2100 THB
0.2600 THB
52
Growth DCF
Growth DCF
0.3400 THB
0.4500 THB
0.6000 THB
77
Rev-Margin DCF
0.3300 THB
0.4800 THB
0.6600 THB
70
Quality Score breakdown
Overall quality
51/100
It rates the business: profits, how they develop, real cash, balance sheet, investing and share count.
Profitability
14
How much profit the company makes from its sales and capital
Quality Growth
65
Are margins and returns getting better?
Cashflow
41
Do the profits arrive as real cash?
Financial strength
87
Debt, balance sheet and risk of trouble
Investment
99
Does it invest with discipline instead of growing at any price?
Low Volatility
23
How calm the share price moves, does not count
Price momentum
10
Price momentum of the last 3 to 12 months, does not count
Near the 52-week high
9
Distance to the 52-week high, does not count
New shares
25
Buys back shares or issues new ones?
Revenue & earnings trend
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.
48/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−4.4%
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.
−1.1%
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.
+10.4%
Start year 2020 (pandemic)
Revenue growth 8 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.
+81.3%
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
23.6% (2020) → −11.6% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
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).
+18.9%
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 +17.5% a year for the price.
GLORY screens overvalued: fair value 36% below the price. Compare with 3M Company →
Compare Glory Forever PCL 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.Conglomerates · 304 stocks
Beats the industry median on 0/10 measures
Overall it trails its industry peers.
Valuation Multiplesvs Conglomerates median · lower = cheaper
Context: sector, industry, market
- Is the Communication Services sector expensive or cheap?
- P/E, EV/EBITDA and margins by industry (reference tables)
- Net margin by industry
- P/B ratio by industry
- Stock screener with 62 metrics
- Undervalued stocks: Communication Services
- Valuation of the Thailand market
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
Similar stocks
10 more Conglomerates stocks, each showing price versus our Fair Value estimate.
| Stock | Price | Fair Value | vs Fair Value | Compare |
|---|---|---|---|---|
| PT Astra International Tbk, ASII | 5,000 IDR | 10,000 IDR | +100% | vs GLORY |
| SK Inc 034730 | 445,000 KRW | 632,391 KRW | +42% | vs GLORY |
| Honeywell International Inc HON | $220.05 | $245.42 | +12% | vs GLORY |
| Jardine Matheson Holdings J36 | $60.84 | $66.74 | +10% | vs GLORY |
| Kingdom Holding 4280 | 12.40 SAR | 13.40 SAR | +8% | vs GLORY |
| SGH Limited SGH | A$42.62 | A$34.87 | −18% | vs GLORY |
| Keppel Ltd BN4 | 9.45 SGD | 3.87 SGD | −59% | vs GLORY |
| 3M Company MMM | $185.15 | $73.02 | −61% | vs GLORY |
| Swire Pacific Limited 0019 | HK$112.20 | HK$27.75 | −75% | vs GLORY |
| Doosan Corporation 000150 | 638,000 KRW | 95,752 KRW | −85% | vs GLORY |
Explore undervalued stocks
More undervalued Industrials stocks →
All undervalued stocks
TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend StocksUndervalued 52-Week Low Stocks
Try a ready-made strategy
Pick a strategy and jump into the live analysis with that exact screen applied.
🥇 Backtested Best
🏆 Big Names
💎 Quality on Sale
🚀 Profitable Growth
🧊 Quality Compounders
💵 Dividend Stars
📈 Strong Momentum
📉 Fallen Angels
⚖️ Deeply Undervalued
🔍 Small-Cap Gems
🏰 Moat at a Fair Price
💼 Insider Buying
🎩 Buffett-Style Quality
📚 Peter Lynch GARP
🧮 Greenblatt Magic Formula
🛡️ Graham Defensive
Discover tools
Stock screenerFilter by region, size and sector
Compare toolTwo stocks side by side
Extrinsic Value Calculator…Free calculator
Peter Lynch Fair Value Formula &…Free calculator
Run the numbers yourself: free valuation calculators
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). "Glory Forever PCL Fair Value". https://www.fairvalue-calculator.com/stock/GLORY
Frequently asked questions
Is Glory Forever PCL (GLORY) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 0.4500 THB versus a price of 0.7000 THB, about 36% lower (overvalued).
What is the fair value of GLORY?
Our model-based fair value for Glory Forever PCL is 0.4500 THB (as of Nov 7, 2026), built from audited fundamentals. The current price: 0.7000 THB.
What is the quality score of GLORY?
Glory Forever PCL 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 price target for Glory Forever PCL (GLORY)?
Our model-based price target is the fair value of 0.4500 THB (as of Nov 7, 2026) from 3 valuation models. Cautious scenario 0.3400 THB, optimistic scenario 0.6000 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the Glory Forever PCL stock forecast for 2026?
Our models put fair value at 0.4500 THB, about 36% lower versus a price of 0.7000 THB (overvalued). Cautious scenario 0.3400 THB, optimistic scenario 0.6000 THB. The calculation is refreshed regularly with new filings.
What is the revenue of Glory Forever PCL (GLORY)?
Glory Forever PCL reported trailing-twelve-month revenue of about 115M THB (latest available figure, as of Nov 7, 2026).
What growth is priced into Glory Forever PCL (GLORY)?
For today's price to be fair in a discounted-cash-flow model, Glory Forever PCL would have to grow free cash flow by +18.9 % per year for five years (discount rate 12.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +10.4 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of GLORY use?
Our models discount Glory Forever PCL at 12.2 %: a base by market capitalisation (nano), damped by beta 1.21, 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 Glory Forever PCL that is +18.9 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.2 %) and the same formula as our fair value.
How much growth has Glory Forever PCL (GLORY) delivered so far?
Over the past 5 years revenue at Glory Forever PCL grew +10.4 % a year. The price currently implies free-cash-flow growth of +18.9 % 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 Glory Forever PCL (GLORY) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into Glory Forever PCL (+18.9 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Glory Forever PCL (GLORY)?
The free-cash-flow yield on the price is 3.16 %: that much free cash flow Glory Forever PCL produces per unit of market value. When it exceeds the discount rate of our models (12.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Glory Forever PCL (GLORY)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Glory Forever PCL it is 0.4500 THB per share (as of Nov 7, 2026), against a price of 0.7000 THB. It is the blended result of 3 valuation models in 2 families (Asset-Based, Growth DCF).
Is Glory Forever PCL stock overvalued or undervalued in 2026?
As of Nov 7, 2026, GLORY trades above its calculated fair value: price 0.7000 THB, fair value 0.4500 THB, a gap of about −36% (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 GLORY?
No. The price is what the market pays today (0.7000 THB); the fair value is what the company's own numbers justify (0.4500 THB). For Glory Forever PCL the two are 0.2500 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is Glory Forever PCL worth?
The market values Glory Forever PCL at about 208M THB (market capitalisation, as of Nov 7, 2026). Per share that is 0.7000 THB; our models calculate a fair value of 0.4500 THB per share.
What do the bullish and bearish scenarios say about GLORY?
Our models span a range for Glory Forever PCL: cautious scenario 0.3400 THB, base 0.4500 THB, optimistic 0.6000 THB per share (as of Nov 7, 2026, price 0.7000 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Glory Forever PCL (GLORY)?
Balance-sheet figures for Glory Forever PCL (as of Nov 7, 2026): return on equity −14.0%. They feed the Quality Score of 51/100, which measures business quality independently of the share price.
How far is GLORY from its 52-week high?
Glory Forever PCL trades at 0.7000 THB, about 51% below its 52-week high of 1.44 THB and 32% above the low of 0.5300 THB (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 0.4500 THB is for.
Which stocks are comparable to Glory Forever PCL?
From the same area (Industrials) we also value 3M Company, Honeywell International Inc, Swire Pacific Limited, SGH Limited, 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 Glory Forever PCL stock attractive at the current price?
The data as of Nov 7, 2026: price 0.7000 THB, calculated fair value 0.4500 THB (−36%), Quality Score 51/100, from 3 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 GLORY calculated?
We run Glory Forever PCL through 3 models from 2 families: Asset-Based, Growth DCF. Every model gets the same audited fundamentals; the fair value of 0.4500 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. Glory Forever PCL 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 Glory Forever PCL (GLORY)?
The closing price on Nov 6, 2026 was 0.7000 THB. Our model-based fair value is 0.4500 THB, about 36% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Glory Forever PCL right now?
The price sits above even our optimistic bull case (0.6000 THB). The favourable scenario is already priced in. 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 but not exceptional quality (51/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of Glory Forever PCL
How large is the market capitalisation of Glory Forever PCL (GLORY)?
The market capitalisation of Glory Forever PCL is 208M THB (≈ $6.2M). 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 Glory Forever PCL (GLORY)?
The price-to-sales ratio of Glory Forever PCL is 1.83 (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 Glory Forever PCL (GLORY)?
Earnings per share at Glory Forever PCL are −0.1200 THB. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Glory Forever PCL (GLORY)?
The net margin of Glory Forever PCL is −26.4% (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 Glory Forever PCL (GLORY)?
The return on equity (ROE) of Glory Forever PCL is −14.0% (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 Glory Forever PCL (GLORY)?
On an EBIT basis the return on assets of Glory Forever PCL is −3.7% (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 Glory Forever PCL (GLORY)?
The operating margin of Glory Forever PCL is −20.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Glory Forever PCL (GLORY)?
Revenue at Glory Forever PCL is growing −29.4% versus a year earlier (3y avg −1.1%). 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 Glory Forever PCL (GLORY)?
Earnings per share at Glory Forever PCL are growing −97.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Glory Forever PCL (GLORY) hold?
Glory Forever PCL holds more cash than debt, 28.8M THB net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Glory Forever PCL in the live analysis
One click puts Glory Forever PCL on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Watch for free →Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.