Minor International Public Company Limited (MINT) fair value: what the stock is really worth
As of Nov 12, 2026: fair value (intrinsic value) of Minor International Public Company Limited stock THB 39.99, price THB 22.40, upside +78.5%, quality 52 out of 100. Rating: strongly undervalued. Calculated from audited financials with 23 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 8, 2026.
How to read this chart
60‑month range 19.15 THB – 32.75 THB · fair‑value band 26.72 THB – 51.99 THB · the 22.40 THB price screens below the 39.99 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. As of Nov 8, 2026.
Follow Minor International Public Company in your weekly email
Every Wednesday you see whether Minor 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.
Minor International Public Company Limited, together with its subsidiaries, operates as a hospitality, restaurant, and lifestyle company in Thailand, Australia, New Zealand, Europe, Latin America, Maldives, the Middle East, the People's Republic of China, and internationally.
Show moreShow less
The company operates through three segments: Hotel, Mixed use and others, and Restaurant.
The company operates hotels and restaurants, entertainment venues, food and beverage outlets, property rental business, spa services, and management operations, as well as real estates for sales, distribution, and manufacturing.
In addition, the company is involved in the food and beverage sale, hotel management, supply chain management, distribution, management, vacation club point sale, entertainment, franchise, airport lounge, and healthcare businesses; property investment, development, and sales activities; operation of shopping mall and school; and manufacture and sale of cheese and ice-cream.
The company was formerly known as Royal Garden Resorts Plc. and changed its name to Minor International Public Company Limited in 2005. Minor International Public Company Limited was founded in 1978 and is headquartered in Bangkok, Thailand.
Stock analysis
Minor International Public Company Limited (MINT) currently trades at 22.40 THB, while our model-based Fair Value estimate is 39.99 THB, implying the stock looks roughly 44% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 65.70 THB per share, and 17 of the 23 models we run sit above the 22.40 THB price.
Bear case: the Economic Profit group reads lowest at 13.01 THB, and 6 of the 23 models stay below the price. Data coverage for this calculation is low.
Scenario range: 26.72 THB (bear) to 51.99 THB (bull), the price of 22.40 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 52/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Minor International Public Company Limited reported revenue of 161B THB in FY2025 versus 69.5B THB in FY2021, a compound +23.3%/yr. Reported net income was 9.0B THB in FY2025.
Key figures
Market cap 126B THB (≈ $3.7B) Mid · P/E ratio 16.1 · P/S ratio 0.76 · EPS (TTM) 1.39 THB · Dividend yield 3.1% · Net margin 5.7% · Return on equity 10.6% · Return on assets (EBIT) 2.2% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 13% below its 52-week high and 17% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −27% fair-value upside, at 79%, MINT screens cheaper than that median.
Fair Value models
Bear26.72 THBFair Value 39.99 THBBull51.99 THB
Price 22.40 THB · Upside +78.5%
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 (0.5993 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.84/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−0.5%
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.
+10.2%
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.
+23.5%
Start year 2020 (pandemic). Over 10 years: +14.2% a year
Revenue growth 25 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+21.6%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in THB (mathematically smoothed) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. Measured in THB: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+29.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year+26.1%
Dividend (yield on the price)3.1%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−7.0% vs 0.8%, 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.−31% → 11%
2025 sits 61% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
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).
+3.9%
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.
+4.0%
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 +2.6% a year for the price and +2.8% for the forecasts.
Compare Minor 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.Lodging · 163 stocks
Beats the industry median on 11/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score52 · Above median
Fair Value upside+78.5% · Top 25%
Profitability
Return on equity (12 months)10.6% · Top 25%
Return on assets2.5% · Above median
Net margin (12 months)5.7% · Below median
Operating margin (12 months)16.0% · Above median
Growth and dividend
Revenue growth (quarter YoY)1.5% · Below median
Dividend yield (12 months)3.1% · Top 25%
Balance sheet
Debt / equity1.46× · Highest 25%
Valuation Multiplesvs Lodging median · lower = cheaper
P/E (12 months)16.1× · Cheaper than median
P/B2.16× · book value is mostly goodwill ⓘGoodwill and other intangible assets are larger than the equity. The book value mainly reflects prices paid for past acquisitions, so we do not rank this P/B against the peer group.
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). "Minor International Public Company Limited Fair Value". https://www.fairvalue-calculator.com/stock/MINT
Frequently asked questions
Is Minor International Public Company Limited (MINT) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 39.99 THB versus a price of 22.40 THB, about +79% upside (undervalued).
What is the fair value of MINT?
Our model-based fair value for Minor International Public Company Limited is 39.99 THB (as of Nov 8, 2026), built from audited fundamentals. The current price: 22.40 THB.
What is the quality score of MINT?
Minor International 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 Minor International Public Company Limited (MINT)?
Our model-based price target is the fair value of 39.99 THB (as of Nov 8, 2026) from 23 valuation models. Cautious scenario 26.72 THB, optimistic scenario 51.99 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the Minor International Public Company Limited stock forecast for 2026?
Our models put fair value at 39.99 THB, about +79% upside versus a price of 22.40 THB (undervalued). Cautious scenario 26.72 THB, optimistic scenario 51.99 THB. The calculation is refreshed regularly with new filings.
What is the revenue of Minor International Public Company Limited (MINT)?
Minor International Public Company Limited reported trailing-twelve-month revenue of about 166B THB (latest available figure, as of Nov 8, 2026).
Does Minor International Public Company Limited pay a dividend?
Minor International Public Company Limited currently shows a dividend yield of 3.13% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Minor International Public Company Limited (MINT) and when is the ex-dividend date?
Minor International Public Company Limited pays a dividend of 0.7 THB per share a year, a dividend yield of 3.1%. The last ex-dividend date was Aug 27, 2026. The payout ratio is 62.2% of earnings (on adjusted earnings, reported 50.4%). Free cash flow covers the dividend 3.87 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Minor International Public Company Limited (MINT)?
For today's price to be fair in a discounted-cash-flow model, Minor International Public Company Limited would have to grow free cash flow by +3.9 % 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 +23.5 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of MINT use?
Our models discount Minor International Public Company Limited at 10.1 %: a base by market capitalisation (mid), damped by beta 0.42, 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 Minor International Public Company Limited that is +3.9 % 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 Minor International Public Company Limited (MINT) delivered so far?
Over the past 5 years revenue at Minor International Public Company Limited grew +23.5 % a year. The price currently implies free-cash-flow growth of +3.9 % 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 Minor International Public Company Limited (MINT) growing?
The median revenue growth in the sector is +4.4 % a year. That is the yardstick for the growth priced into Minor International Public Company Limited (+3.9 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Minor International Public Company Limited (MINT)?
The free-cash-flow yield on the price is 12.08 %: that much free cash flow Minor 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 Minor International Public Company Limited (MINT)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Minor International Public Company Limited it is 39.99 THB per share (as of Nov 8, 2026), against a price of 22.40 THB. It is the blended result of 23 valuation models in 7 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Growth DCF, Economic Profit, Growth Earnings).
Is Minor International Public Company Limited stock overvalued or undervalued in 2026?
As of Nov 8, 2026, MINT trades below its calculated fair value: price 22.40 THB, fair value 39.99 THB, a gap of about +79% (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 MINT?
No. The price is what the market pays today (22.40 THB); the fair value is what the company's own numbers justify (39.99 THB). For Minor International Public Company Limited the two are 17.59 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is Minor International Public Company Limited worth?
The market values Minor International Public Company Limited at about 126B THB (market capitalisation, as of Nov 8, 2026). Per share that is 22.40 THB; our models calculate a fair value of 39.99 THB per share.
What do the bullish and bearish scenarios say about MINT?
Our models span a range for Minor International Public Company Limited: cautious scenario 26.72 THB, base 39.99 THB, optimistic 51.99 THB per share (as of Nov 8, 2026, price 22.40 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of MINT?
Minor International Public Company Limited trades at a price-to-earnings ratio of 16.1 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 39.99 THB is built from several models across several years. Excluding one-off items of fiscal year 2025 it is 17.4 (reported for FY2025: 14.1). Median P/E at fiscal year-end, 8 fiscal years (2016 to 2025), reported earnings, FY2025 ex one-offs: 26.8. Other multiples: PEG 0.7, P/B 2.2, P/S 0.8, EV/EBITDA 7.2.
What is the PEG ratio of MINT?
The PEG ratio of Minor International Public Company Limited is 0.65 (P/E divided by earnings growth, as of Nov 8, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Minor International Public Company Limited (MINT)?
Balance-sheet figures for Minor International Public Company Limited (as of Nov 8, 2026): return on equity 10.6%, debt of 1.46 per unit of equity. They feed the Quality Score of 52/100, which measures business quality independently of the share price.
How far is MINT from its 52-week high?
Minor International Public Company Limited trades at 22.40 THB, about 13% below its 52-week high of 25.88 THB and 17% above the low of 19.15 THB (as of Nov 12, 2026). Distance from the high says nothing about value: that is what the fair value of 39.99 THB is for.
Which stocks are comparable to Minor International Public Company Limited?
From the same area (Consumer Cyclical) we also value Marriott International, Inc, Hilton Worldwide Holdings, Hyatt Hotels Corporation, H World Group, 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 Minor International Public Company Limited stock attractive at the current price?
The data as of Nov 8, 2026: price 22.40 THB, calculated fair value 39.99 THB (+79%), Quality Score 52/100, from 23 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 MINT calculated?
We run Minor International Public Company Limited through 23 models from 7 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 39.99 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 14.3% above its aggregate fair value. Minor 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 Minor International Public Company Limited (MINT)?
The closing price on Nov 12, 2026 was 22.40 THB. Our model-based fair value is 39.99 THB, about +79% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Minor International Public Company Limited right now?
The price is below even our cautious bear case (26.72 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 (52/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (26.72 THB to 51.99 THB) leaves room in how you read the outcome.
Where does the earnings growth of Minor International Public Company Limited (MINT) come from?
Earnings per share at Minor International Public Company Limited grew −0.2 % a year from 2014 to 2025. Broken into its drivers: revenue per share +12.5 %, EBIT margin −7.3 %, tax rate −2.8 %, residual (interest, one-offs) −1.5 %. 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 Minor International Public Company Limited
How large is the market capitalisation of Minor International Public Company Limited (MINT)?
The market capitalisation of Minor International Public Company Limited is 126B THB (≈ $3.7B). 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 Minor International Public Company Limited (MINT)?
The price-to-sales ratio of Minor International Public Company Limited is 0.76 (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 Minor International Public Company Limited (MINT)?
Earnings per share at Minor International Public Company Limited are 1.39 THB (price ÷ EPS = P/E 16.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Minor International Public Company Limited (MINT)?
The dividend yield of Minor International Public Company Limited is 3.1% (payout 62.2%, on adjusted earnings, reported 50.4%). 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 Minor International Public Company Limited (MINT)?
The net margin of Minor International Public Company Limited is 5.7% (last twelve months), excl. one-off gain FY2025 4.5%. 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 Minor International Public Company Limited (MINT)?
The return on equity (ROE) of Minor International Public Company Limited is 10.6% (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 Minor International Public Company Limited (MINT)?
On an EBIT basis the return on assets of Minor International Public Company Limited is 2.2% (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 Minor International Public Company Limited (MINT)?
The operating margin of Minor International Public Company Limited is 16.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Minor International Public Company Limited (MINT)?
Revenue at Minor International Public Company Limited is growing +1.5% versus a year earlier (3y avg +10.2%). 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 Minor International Public Company Limited (MINT)?
Earnings per share at Minor International Public Company Limited are growing +11.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Minor International Public Company Limited (MINT) carry?
The net debt of Minor International Public Company Limited is 283B THB (fiscal year 2025, ≈ 18.6 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 Minor International Public Company Limited in the live analysis
One click puts Minor 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 8, 2026