Samart Aviation Solutions Public Company Limited (SAV) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Samart Aviation Solutions Public Company Limited stock THB 17.89, price THB 10.90, upside +64.1%, quality 82 out of 100. Rating: strongly undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 8, 2026.
How to read this chart
37‑month range 9.04 THB – 21.16 THB · fair‑value band 12.08 THB – 27.99 THB · the 10.90 THB price screens below the 17.89 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Samart Aviation Solutions Public Company in your weekly email
Every Wednesday you see whether Samart Aviation Solutions 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.
Samart Aviation Solutions Public Company Limited, an investment holding company, provides air traffic control services in Cambodia, Laos, and Thailand.
Show moreShow less
The company offers air navigation services, including air traffic management, aeronautical communications, aeronautical information services, and flight procedure design services.
It also provides programming for billing and payment processing, website design, hardware maintenance, and other IT software solutions. In addition, it is involved in utilities and transportation.
The company was formerly known as SamartTransolutions Co., Ltd. The company was founded in 2017 and is headquartered in Pak Kret, Thailand. Samart Aviation Solutions Public Company Limited is a subsidiary of Samart U-Trans Co., Ltd.
Stock analysis
Samart Aviation Solutions Public Company Limited (SAV) currently trades at 10.90 THB, while our model-based Fair Value estimate is 17.89 THB, implying the stock looks roughly 39% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 27.71 THB per share, and 16 of the 26 models we run sit above the 10.90 THB price.
Bear case: the Economic Profit group reads lowest at 7.19 THB, and 10 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 12.08 THB (bear) to 27.99 THB (bull), the price of 10.90 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 82/100 (high quality), in the Industrials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Samart Aviation Solutions Public Company Limited reported revenue of 2.1B THB in FY2025 versus 456M THB in FY2021, a compound +46.0%/yr. Reported net income was 546M THB in FY2025.
Key figures
Market cap 7.0B THB (≈ $208M) Micro · P/E ratio 13.0 · P/S ratio 3.41 · EPS (TTM) 0.8400 THB · Dividend yield 8.3% · Net margin 26.4% · Return on equity 38.6% · Return on assets (EBIT) 18.1% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 90 out of 100 (low confidence).
What moves the price
The share trades about 14% below its 52-week high and 13% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −13% fair-value upside, at 64%, SAV screens cheaper than that median.
Fair Value models
Bear12.08 THBFair Value 17.89 THBBull27.99 THB
Price 10.90 THB · Upside +64.1%
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.
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.92/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+18.0%
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.
+19.4%
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.
+1.4%
’17
’18
’22
’23
’24
’25
What shareholders gained per year (last 3 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 3 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.
+51.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+43.2%
Dividend (yield on the price)8.3%
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.−14% → 36%
2025 sits 87% above its own trend. The rate follows the median trend of the last 3 years, not that single year.
Growth Forecast
Price in line with expectations
The price assumes more 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).
+5.7%
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.
+5.4%
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 +4.4% a year for the price and +4.2% for the forecasts.
Compare Samart Aviation Solutions 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.Airports & Air Services · 48 stocks
Beats the industry median on 11/15 measures
Overall it ranks above its industry peers.
Valuation
Quality Score82 · Top 25%
Fair Value upside+64.1% · Top 25%
Profitability
Return on equity (12 months)38.6% · Top 25%
Return on assets23.5% · Top 25%
Net margin (12 months)26.4% · Top 25%
Operating margin (12 months)34.7% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)−5.2% · Bottom 25%
Dividend yield (12 months)8.3% · Top 25%
Balance sheet
Debt / equity0.54× · Above median
Valuation Multiplesvs Airports & Air Services median · lower = cheaper
P/E (12 months)13.0× · Cheapest 25%
P/B5.05× · Priciest 25%
P/S (12 months)3.41× · Pricier than median
Price / free cash flow (fiscal year)10.3× · Cheaper than median
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Samart Aviation Solutions Public Company Limited Fair Value". https://www.fairvalue-calculator.com/stock/SAV
Frequently asked questions
Is Samart Aviation Solutions Public Company Limited (SAV) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 17.89 THB versus a price of 10.90 THB, about +64% upside (undervalued).
What is the fair value of SAV?
Our model-based fair value for Samart Aviation Solutions Public Company Limited is 17.89 THB (as of Nov 8, 2026), built from audited fundamentals. The current price: 10.90 THB.
What is the quality score of SAV?
Samart Aviation Solutions Public Company Limited has a Quality Score of 82/100. 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 Samart Aviation Solutions Public Company Limited (SAV)?
Our model-based price target is the fair value of 17.89 THB (as of Nov 8, 2026) from 26 valuation models. Cautious scenario 12.08 THB, optimistic scenario 27.99 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the Samart Aviation Solutions Public Company Limited stock forecast for 2026?
Our models put fair value at 17.89 THB, about +64% upside versus a price of 10.90 THB (undervalued). Cautious scenario 12.08 THB, optimistic scenario 27.99 THB. The calculation is refreshed regularly with new filings.
What is the revenue of Samart Aviation Solutions Public Company Limited (SAV)?
Samart Aviation Solutions Public Company Limited reported trailing-twelve-month revenue of about 2.0B THB (latest available figure, as of Nov 8, 2026).
Does Samart Aviation Solutions Public Company Limited pay a dividend?
Samart Aviation Solutions Public Company Limited currently shows a dividend yield of 8.26% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Samart Aviation Solutions Public Company Limited (SAV) and when is the ex-dividend date?
Samart Aviation Solutions Public Company Limited pays a dividend of 0.9 THB per share a year, a dividend yield of 8.3%. The last ex-dividend date was Aug 20, 2026. The payout ratio is 107% of earnings. Free cash flow covers the dividend 1.18 times. Our assessment: Payout strained. The dividend exceeds reported earnings (though reported profit is often depressed by one-off charges), and free cash flow only just covers it (or coverage is unknown). Not an emergency, but little room for error.
What growth is priced into Samart Aviation Solutions Public Company Limited (SAV)?
For today's price to be fair in a discounted-cash-flow model, Samart Aviation Solutions Public Company Limited would have to grow free cash flow by +5.7 % per year for five years (discount rate 13.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 7 years revenue grew +1.0 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of SAV use?
Our models discount Samart Aviation Solutions Public Company Limited at 13.1 %: a base by market capitalisation (micro), damped by beta 0.32, 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 Samart Aviation Solutions Public Company Limited that is +5.7 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.1 %) and the same formula as our fair value.
How much growth has Samart Aviation Solutions Public Company Limited (SAV) delivered so far?
Over the past 7 years revenue at Samart Aviation Solutions Public Company Limited grew +1.0 % a year. The price currently implies free-cash-flow growth of +5.7 % 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 Samart Aviation Solutions Public Company Limited (SAV) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Samart Aviation Solutions Public Company Limited (+5.7 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Samart Aviation Solutions Public Company Limited (SAV)?
The free-cash-flow yield on the price is 9.72 %: that much free cash flow Samart Aviation Solutions Public Company Limited produces per unit of market value. When it exceeds the discount rate of our models (13.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Samart Aviation Solutions Public Company Limited (SAV)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Samart Aviation Solutions Public Company Limited it is 17.89 THB per share (as of Nov 8, 2026), against a price of 10.90 THB. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Samart Aviation Solutions Public Company Limited stock overvalued or undervalued in 2026?
As of Nov 8, 2026, SAV trades below its calculated fair value: price 10.90 THB, fair value 17.89 THB, a gap of about +64% (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 SAV?
No. The price is what the market pays today (10.90 THB); the fair value is what the company's own numbers justify (17.89 THB). For Samart Aviation Solutions Public Company Limited the two are 6.99 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is Samart Aviation Solutions Public Company Limited worth?
The market values Samart Aviation Solutions Public Company Limited at about 7.0B THB (market capitalisation, as of Nov 8, 2026). Per share that is 10.90 THB; our models calculate a fair value of 17.89 THB per share.
What do the bullish and bearish scenarios say about SAV?
Our models span a range for Samart Aviation Solutions Public Company Limited: cautious scenario 12.08 THB, base 17.89 THB, optimistic 27.99 THB per share (as of Nov 8, 2026, price 10.90 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of SAV?
Samart Aviation Solutions Public Company Limited trades at a price-to-earnings ratio of 13.0 (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 17.89 THB is built from several models across several years. Other multiples: PEG 0.4, P/B 5.1, P/S 3.4, EV/EBITDA 9.5.
What is the PEG ratio of SAV?
The PEG ratio of Samart Aviation Solutions Public Company Limited is 0.40 (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 Samart Aviation Solutions Public Company Limited (SAV)?
Balance-sheet figures for Samart Aviation Solutions Public Company Limited (as of Nov 8, 2026): return on equity 38.6%, debt of 0.54 per unit of equity. They feed the Quality Score of 82/100, which measures business quality independently of the share price.
How far is SAV from its 52-week high?
Samart Aviation Solutions Public Company Limited trades at 10.90 THB, about 14% below its 52-week high of 12.67 THB and 13% above the low of 9.62 THB (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 17.89 THB is for.
Which stocks are comparable to Samart Aviation Solutions Public Company Limited?
From the same area (Industrials) we also value Aena S.M.E., S.A, Airports of Thailand Public Company, GMR Airports Limited, Shanghai International Airport 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 Samart Aviation Solutions Public Company Limited stock attractive at the current price?
The data as of Nov 8, 2026: price 10.90 THB, calculated fair value 17.89 THB (+64%), Quality Score 82/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of SAV calculated?
We run Samart Aviation Solutions Public Company Limited through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 17.89 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. Samart Aviation Solutions Public Company Limited currently trades 39% 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 Samart Aviation Solutions Public Company Limited (SAV)?
The closing price on Nov 6, 2026 was 10.90 THB. Our model-based fair value is 17.89 THB, about +64% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Samart Aviation Solutions Public Company Limited right now?
The rarer combination: high quality (82/100) AND below fair value. That earns a closer look rather than a quick verdict. The price is below even our cautious bear case (12.08 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. A fairly wide model range (12.08 THB to 27.99 THB) leaves room in how you read the outcome.
Key figures of Samart Aviation Solutions Public Company Limited
How large is the market capitalisation of Samart Aviation Solutions Public Company Limited (SAV)?
The market capitalisation of Samart Aviation Solutions Public Company Limited is 7.0B THB (≈ $208M). 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 Samart Aviation Solutions Public Company Limited (SAV)?
The price-to-sales ratio of Samart Aviation Solutions Public Company Limited is 3.41 (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 Samart Aviation Solutions Public Company Limited (SAV)?
Earnings per share at Samart Aviation Solutions Public Company Limited are 0.8400 THB (price ÷ EPS = P/E 13.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Samart Aviation Solutions Public Company Limited (SAV)?
The dividend yield of Samart Aviation Solutions Public Company Limited is 8.3% (payout 107%). 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 Samart Aviation Solutions Public Company Limited (SAV)?
The net margin of Samart Aviation Solutions Public Company Limited 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 Samart Aviation Solutions Public Company Limited (SAV)?
The return on equity (ROE) of Samart Aviation Solutions Public Company Limited is 38.6% (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 Samart Aviation Solutions Public Company Limited (SAV)?
On an EBIT basis the return on assets of Samart Aviation Solutions Public Company Limited is 18.1% (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 Samart Aviation Solutions Public Company Limited (SAV)?
The operating margin of Samart Aviation Solutions Public Company Limited is 34.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Samart Aviation Solutions Public Company Limited (SAV)?
Revenue at Samart Aviation Solutions Public Company Limited is growing −5.2% versus a year earlier (3y avg +19.4%). 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 Samart Aviation Solutions Public Company Limited (SAV)?
Earnings per share at Samart Aviation Solutions Public Company Limited are growing −6.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Samart Aviation Solutions Public Company Limited (SAV) hold?
Samart Aviation Solutions Public Company Limited holds more cash than debt, 681M THB net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Samart Aviation Solutions Public Company Limited in the live analysis
One click puts Samart Aviation Solutions 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