Masterkool International Public Company Limited (KOOL) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Masterkool International Public Company Limited stock THB 0.45, price THB 0.25, upside +80.0%, quality 61 out of 100. Rating: strongly undervalued. Calculated from audited financials with 20 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 5, 2026.
How to read this chart
60‑month range 0.2009 THB – 0.8087 THB · fair‑value band 0.3400 THB – 0.5600 THB · the 0.2500 THB price screens below the 0.4500 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 2 fiscal years are left out: there the valuation rested on only a fraction of the usual models. As of Nov 5, 2026.
Follow Masterkool International Public Company in your weekly email
Every Wednesday you see whether Masterkool International 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.
CL Venture Public Company Limited, together with its subsidiaries, produces, sells, and services cooling products in Thailand. It operates through Sale of Cooling Products and Related Services, Financial Services, Property Development, and Vehicles for Rent segments.
Show moreShow less
The company offers evaporative air coolers and misting fans under the MASTERKOOL and CoolTop brands; design, installation, and servicing of ozone systems, as well as cooling systems in factory buildings or warehouses; rental services for outdoor event equipment; and general renovation and repair services.
It also provides business and multi-purpose loans; financial advisory, consulting, and support services for the initial public offering process to the stock exchange; securities, fund, and asset management; and vehicle rental services.
In addition, the company engages in real estate development for sale and rent; development, buying, selling, repurchasing, mortgaging, and hire purchase of real estate, including lending and factoring; and leasing and hire-purchase of equipment, energy-saving products, and ozone systems.
The company was formerly known as Masterkool International Public Company Limited and changed its name to CL Venture Public Company Limited in August 2024. CL Venture Public Company Limited was incorporated in 2002 and is headquartered in Bangkok, Thailand.
Stock analysis
Masterkool International Public Company Limited (KOOL) currently trades at 0.2500 THB, while our model-based Fair Value estimate is 0.4500 THB, implying the stock looks roughly 44% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 1.07 THB per share, and 16 of the 20 models we run sit above the 0.2500 THB price.
Bear case: the Dividend Discount group reads lowest at 0.1250 THB, and 4 of the 20 models stay below the price. Data coverage for this calculation is low.
Scenario range: 0.3400 THB (bear) to 0.5600 THB (bull), the price of 0.2500 THB sits below 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 61/100 (solid quality), in the Consumer Cyclical sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Masterkool International Public Company Limited reported revenue of 509M THB in FY2025 versus 520M THB in FY2021, a compound −0.5%/yr. Reported net income was 45.7M THB in FY2025.
Key figures
Market cap 564M THB (≈ $16.9M) Micro · P/E ratio 12.5 · P/S ratio 0.85 · EPS (TTM) 0.0200 THB · Dividend yield 5.2% · Net margin 6.8% · Return on equity 3.1% · Return on assets (EBIT) 0.6% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).
What moves the price
The share trades about 18% below its 52-week high and 4% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −24% fair-value upside, at 80%, KOOL screens cheaper than that median.
Fair Value models
Bear0.3400 THBFair Value 0.4500 THBBull0.5600 THB
Price 0.2500 THB · Upside +80.0%
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 (0.0060 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.40/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−29.4%
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.
−0.6%
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.
−7.0%
Start year 2020 (pandemic). Over 10 years: −2.2% a year
Revenue growth 12 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.
+4.3%
’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. 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.
−8.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year−13.5%
Dividend (yield on the price)5.2%
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.−13.5% vs −11.2%, steady
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.1% → −11%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Revenue per share shrinking 13.6%/yr over ~10Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
Little optimism in the price
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).
less than -40 %
The company could shrink this much every year for the next five years and today's price would still be justified.
Compare Masterkool International 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.Furnishings, Fixtures & Appliances · 297 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). "Masterkool International Public Company Limited Fair Value". https://www.fairvalue-calculator.com/stock/KOOL
Frequently asked questions
Is Masterkool International Public Company Limited (KOOL) overvalued or undervalued?
As of Nov 5, 2026, our model estimates a fair value of 0.4500 THB versus a price of 0.2500 THB, about +80% upside (undervalued).
What is the fair value of KOOL?
Our model-based fair value for Masterkool International Public Company Limited is 0.4500 THB (as of Nov 5, 2026), built from audited fundamentals. The current price: 0.2500 THB.
What is the quality score of KOOL?
Masterkool International Public Company Limited has a Quality Score of 61/100. 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 Masterkool International Public Company Limited (KOOL)?
Our model-based price target is the fair value of 0.4500 THB (as of Nov 5, 2026) from 20 valuation models. Cautious scenario 0.3400 THB, optimistic scenario 0.5600 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the Masterkool International Public Company Limited stock forecast for 2026?
Our models put fair value at 0.4500 THB, about +80% upside versus a price of 0.2500 THB (undervalued). Cautious scenario 0.3400 THB, optimistic scenario 0.5600 THB. The calculation is refreshed regularly with new filings.
What is the revenue of Masterkool International Public Company Limited (KOOL)?
Masterkool International Public Company Limited reported trailing-twelve-month revenue of about 637M THB (latest available figure, as of Nov 5, 2026).
Does Masterkool International Public Company Limited pay a dividend?
Masterkool International Public Company Limited currently shows a dividend yield of 5.20% relative to its recent price (as of Nov 5, 2026).
How much is the dividend of Masterkool International Public Company Limited (KOOL) and when is the ex-dividend date?
Masterkool International Public Company Limited pays a dividend of 0.013 THB per share a year, a dividend yield of 5.2%. The last ex-dividend date was Mar 18, 2026. The payout ratio is 65.0% of earnings. Free cash flow covers the dividend 9.01 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Masterkool International Public Company Limited (KOOL)?
For today's price to be fair in a discounted-cash-flow model, Masterkool International Public Company Limited would have to grow free cash flow by less than minus 40 % 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 -7.0 % per year. As of Nov 5, 2026.
What discount rate (WACC) does the fair value of KOOL use?
Our models discount Masterkool International Public Company Limited at 10.1 %: a base by market capitalisation (nano), damped by beta 0.48, 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 Masterkool International Public Company Limited that is less than minus 40 % 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 Masterkool International Public Company Limited (KOOL) delivered so far?
Over the past 5 years revenue at Masterkool International Public Company Limited grew -7.0 % a year. The price currently implies free-cash-flow growth of less than minus 40 % 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 Masterkool International Public Company Limited (KOOL) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Masterkool International Public Company Limited (less than minus 40 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Masterkool International Public Company Limited (KOOL)?
The free-cash-flow yield on the price is 46.67 %: that much free cash flow Masterkool International 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 Masterkool International Public Company Limited (KOOL)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Masterkool International Public Company Limited it is 0.4500 THB per share (as of Nov 5, 2026), against a price of 0.2500 THB. It is the blended result of 20 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Masterkool International Public Company Limited stock overvalued or undervalued in 2026?
As of Nov 5, 2026, KOOL trades below its calculated fair value: price 0.2500 THB, fair value 0.4500 THB, a gap of about +80% (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 KOOL?
No. The price is what the market pays today (0.2500 THB); the fair value is what the company's own numbers justify (0.4500 THB). For Masterkool International Public Company Limited the two are 0.2000 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is Masterkool International Public Company Limited worth?
The market values Masterkool International Public Company Limited at about 564M THB (market capitalisation, as of Nov 5, 2026). Per share that is 0.2500 THB; our models calculate a fair value of 0.4500 THB per share.
What do the bullish and bearish scenarios say about KOOL?
Our models span a range for Masterkool International Public Company Limited: cautious scenario 0.3400 THB, base 0.4500 THB, optimistic 0.5600 THB per share (as of Nov 5, 2026, price 0.2500 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of KOOL?
Masterkool International Public Company Limited trades at a price-to-earnings ratio of 12.5 (as of Nov 5, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 0.4500 THB is built from several models across several years. Other multiples: P/B 0.4, P/S 0.8, EV/EBITDA 5.0.
How solid is the balance sheet of Masterkool International Public Company Limited (KOOL)?
Balance-sheet figures for Masterkool International Public Company Limited (as of Nov 5, 2026): return on equity 3.1%, debt of 0.03 per unit of equity. They feed the Quality Score of 61/100, which measures business quality independently of the share price.
How far is KOOL from its 52-week high?
Masterkool International Public Company Limited trades at 0.2500 THB, about 18% below its 52-week high of 0.3062 THB and 4% above the low of 0.2400 THB (as of Nov 9, 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 Masterkool International Public Company Limited?
From the same area (Consumer Cyclical) we also value Midea Group, Gree Electric Appliances, Inc, SharkNinja, Inc, Haier Smart Home Co, 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 Masterkool International Public Company Limited stock attractive at the current price?
The data as of Nov 5, 2026: price 0.2500 THB, calculated fair value 0.4500 THB (+80%), Quality Score 61/100, from 20 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 KOOL calculated?
We run Masterkool International Public Company Limited through 20 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 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. Masterkool International Public Company Limited currently trades 44% 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 Masterkool International Public Company Limited (KOOL)?
The closing price on Nov 9, 2026 was 0.2500 THB. Our model-based fair value is 0.4500 THB, about +80% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Masterkool International Public Company Limited right now?
The price is below even our cautious bear case (0.3400 THB). The market is more pessimistic than our downside scenario. 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 (61/100) at a price below fair value, the discount is the argument here, not the business quality.
Where does the earnings growth of Masterkool International Public Company Limited (KOOL) come from?
Earnings per share at Masterkool International Public Company Limited grew −10.5 % a year from 2014 to 2025. Broken into its drivers: revenue per share −15.6 %, EBIT margin +2.3 %, tax rate +2.0 %, residual (interest, one-offs) +1.7 %. 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 Masterkool International Public Company Limited
How large is the market capitalisation of Masterkool International Public Company Limited (KOOL)?
The market capitalisation of Masterkool International Public Company Limited is 564M THB (≈ $16.9M). 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 Masterkool International Public Company Limited (KOOL)?
The price-to-sales ratio of Masterkool International Public Company Limited is 0.85 (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 Masterkool International Public Company Limited (KOOL)?
Earnings per share at Masterkool International Public Company Limited are 0.0200 THB (price ÷ EPS = P/E 12.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Masterkool International Public Company Limited (KOOL)?
The dividend yield of Masterkool International Public Company Limited is 5.2% (payout 65.0%). 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 Masterkool International Public Company Limited (KOOL)?
The net margin of Masterkool International Public Company Limited is 6.8% (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 Masterkool International Public Company Limited (KOOL)?
The return on equity (ROE) of Masterkool International Public Company Limited is 3.1% (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 Masterkool International Public Company Limited (KOOL)?
On an EBIT basis the return on assets of Masterkool International Public Company Limited is 0.6% (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 Masterkool International Public Company Limited (KOOL)?
The operating margin of Masterkool International Public Company Limited is 11.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Masterkool International Public Company Limited (KOOL)?
Revenue at Masterkool International Public Company Limited is growing +45.0% versus a year earlier (3y avg −0.6%). 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 Masterkool International Public Company Limited (KOOL)?
Earnings per share at Masterkool International Public Company Limited are growing +776% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Masterkool International Public Company Limited (KOOL) carry?
The net debt of Masterkool International Public Company Limited is 258M THB (fiscal year 2025, ≈ 1.0 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 Masterkool International Public Company Limited in the live analysis
One click puts Masterkool International 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 5, 2026