Sakol Energy Public Company Limited (SKE) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Sakol Energy Public Company Limited stock THB 0.06, price THB 0.19, that is 68.4% below the price, quality 39 out of 100. Rating: strongly overvalued. Calculated from audited financials with 6 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 4, 2026.
How to read this chart
60‑month range 0.1300 THB – 1.18 THB · fair‑value band 0.0600 THB – 0.1000 THB · the 0.1900 THB price screens above the 0.0600 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 4, 2026.
Follow Sakol Energy Public Company in your weekly email
Every Wednesday you see whether Sakol Energy 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.
Sakol Energy Public Company Limited operates in the energy industry in Thailand.
Show moreShow less
The company generates and supplies electricity from biomass using bark, wood chips, and agricultural residues, such as corn husks; waste and nonhazardous materials management; develops trading software; and rents properties.
The company was incorporated in 2009 and is headquartered in Pathum Thani, Thailand.
Stock analysis
Sakol Energy Public Company Limited (SKE) currently trades at 0.1900 THB, while our model-based Fair Value estimate is 0.0600 THB, 68% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of 0.3000 THB per share, and 3 of the 6 models we run sit above the 0.1900 THB price.
Bear case: the DCF Models group reads lowest at 0.0600 THB, and 3 of the 6 models stay below the price. Data coverage for this calculation is low.
Scenario range: 0.0600 THB (bear) to 0.1000 THB (bull), the price of 0.1900 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 39/100 (below-average quality), in the Utilities sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Sakol Energy Public Company Limited reported revenue of 373M THB in FY2025 versus 481M THB in FY2021, a compound −6.2%/yr. Reported net income was −263M THB in FY2025.
Key figures
Market cap 210M THB (≈ $6.3M) Micro · P/S ratio 0.58 · EPS (TTM) −0.1500 THB · Net margin −70.7% · Return on equity −22.8% · Return on assets (EBIT) −1.5% (5-year average) · Operating margin −4.5% · Revenue (TTM) 364M THB.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 6 out of 100 (low confidence).
What moves the price
The share trades about 21% below its 52-week high and 46% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Utilities peers we cover trades at −47% fair-value upside, at −68%, SKE screens richer than that median.
Fair Value models
Bear0.0600 THBFair Value 0.0600 THBBull0.1000 THB
Price 0.1900 THB · Downside -68.4%
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.18/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−27.7%
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.
−8.1%
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.
−6.8%
Start year 2020 (pandemic). Over 10 years: +0.3% a year
Revenue growth 11 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.
+2.8%
’14
’15
’16
’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.
12.7% (2020) → −32.8% (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).
+32.6%
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 +31.1% a year for the price.
Compare Sakol Energy 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.Utilities - Diversified · 49 stocks
Beats the industry median on 4/11 measures
Overall it trails its industry peers.
Valuation
Quality Score39 · Below median
Fair Value upside−68.4% · Bottom 25%
Profitability
Return on assets−18.4% · Bottom 25%
Net margin (12 months)−61.9% · Bottom 25%
Operating margin (12 months)−4.5% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−1.8% · Below median
Balance sheet
Debt / equity0.53× · Below median
Valuation Multiplesvs Utilities - Diversified median · lower = cheaper
P/B0.36× · Cheapest 25%
P/S (12 months)0.58× · Cheapest 25%
Price / free cash flow (fiscal year)15.1× · Cheaper than median
EV/EBITDA16.0× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 0
FUTURE (revenue growth)0· sector 43
PAST (return on equity)0· sector 35
HEALTH (low debt)73· sector 48
DIVIDEND (yield)0· sector 82
VALUE 0: the price sits above our fair-value range.
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). "Sakol Energy Public Company Limited Fair Value". https://www.fairvalue-calculator.com/stock/SKE
Frequently asked questions
Is Sakol Energy Public Company Limited (SKE) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of 0.0600 THB versus a price of 0.1900 THB, about 68% lower (overvalued).
What is the fair value of SKE?
Our model-based fair value for Sakol Energy Public Company Limited is 0.0600 THB (as of Nov 4, 2026), built from audited fundamentals. The current price: 0.1900 THB.
What is the quality score of SKE?
Sakol Energy Public Company Limited has a Quality Score of 39/100. 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 Sakol Energy Public Company Limited (SKE)?
Our model-based price target is the fair value of 0.0600 THB (as of Nov 4, 2026) from 6 valuation models. Cautious scenario 0.0600 THB, optimistic scenario 0.1000 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the Sakol Energy Public Company Limited stock forecast for 2026?
Our models put fair value at 0.0600 THB, about 68% lower versus a price of 0.1900 THB (overvalued). Cautious scenario 0.0600 THB, optimistic scenario 0.1000 THB. The calculation is refreshed regularly with new filings.
What is the revenue of Sakol Energy Public Company Limited (SKE)?
Sakol Energy Public Company Limited reported trailing-twelve-month revenue of about 364M THB (latest available figure, as of Nov 4, 2026).
What growth is priced into Sakol Energy Public Company Limited (SKE)?
For today's price to be fair in a discounted-cash-flow model, Sakol Energy Public Company Limited would have to grow free cash flow by +32.6 % per year for five years (discount rate 11.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -6.8 % per year. As of Nov 4, 2026.
What discount rate (WACC) does the fair value of SKE use?
Our models discount Sakol Energy Public Company Limited at 11.6 %: a base by market capitalisation (nano), 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 Sakol Energy Public Company Limited that is +32.6 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.6 %) and the same formula as our fair value.
How much growth has Sakol Energy Public Company Limited (SKE) delivered so far?
Over the past 5 years revenue at Sakol Energy Public Company Limited grew -6.8 % a year. The price currently implies free-cash-flow growth of +32.6 % 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 Sakol Energy Public Company Limited (SKE) growing?
The median revenue growth in the sector is +14.1 % a year. That is the yardstick for the growth priced into Sakol Energy Public Company Limited (+32.6 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Sakol Energy Public Company Limited (SKE)?
The free-cash-flow yield on the price is 6.64 %: that much free cash flow Sakol Energy Public Company Limited produces per unit of market value. When it exceeds the discount rate of our models (11.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Sakol Energy Public Company Limited (SKE)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Sakol Energy Public Company Limited it is 0.0600 THB per share (as of Nov 4, 2026), against a price of 0.1900 THB. It is the blended result of 6 valuation models in 3 families (DCF Models, Asset-Based, Growth DCF).
Is Sakol Energy Public Company Limited stock overvalued or undervalued in 2026?
As of Nov 4, 2026, SKE trades above its calculated fair value: price 0.1900 THB, fair value 0.0600 THB, a gap of about −68% (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 SKE?
No. The price is what the market pays today (0.1900 THB); the fair value is what the company's own numbers justify (0.0600 THB). For Sakol Energy Public Company Limited the two are 0.1300 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is Sakol Energy Public Company Limited worth?
The market values Sakol Energy Public Company Limited at about 210M THB (market capitalisation, as of Nov 4, 2026). Per share that is 0.1900 THB; our models calculate a fair value of 0.0600 THB per share.
What do the bullish and bearish scenarios say about SKE?
Our models span a range for Sakol Energy Public Company Limited: cautious scenario 0.0600 THB, base 0.0600 THB, optimistic 0.1000 THB per share (as of Nov 4, 2026, price 0.1900 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Sakol Energy Public Company Limited (SKE)?
Balance-sheet figures for Sakol Energy Public Company Limited (as of Nov 4, 2026): return on equity −22.8%, debt of 0.53 per unit of equity. They feed the Quality Score of 39/100, which measures business quality independently of the share price.
How far is SKE from its 52-week high?
Sakol Energy Public Company Limited trades at 0.1900 THB, about 21% below its 52-week high of 0.2400 THB and 46% above the low of 0.1300 THB (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 0.0600 THB is for.
Which stocks are comparable to Sakol Energy Public Company Limited?
From the same area (Utilities) we also value Iberdrola, S.A, Enel SpA, Engie SA, E.ON SE, 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 Sakol Energy Public Company Limited stock attractive at the current price?
The data as of Nov 4, 2026: price 0.1900 THB, calculated fair value 0.0600 THB (−68%), Quality Score 39/100, from 6 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 SKE calculated?
We run Sakol Energy Public Company Limited through 6 models from 3 families: DCF Models, Asset-Based, Growth DCF. Every model gets the same audited fundamentals; the fair value of 0.0600 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 13.0% above its aggregate fair value. Sakol Energy Public Company Limited itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Sakol Energy Public Company Limited (SKE)?
The closing price on Nov 6, 2026 was 0.1900 THB. Our model-based fair value is 0.0600 THB, about 68% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Sakol Energy Public Company Limited right now?
The price sits above even our optimistic bull case (0.1000 THB). The favourable scenario is already priced in. Weak quality (39/100) and above fair value at the same time, the margin of safety is missing on both counts. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Key figures of Sakol Energy Public Company Limited
How large is the market capitalisation of Sakol Energy Public Company Limited (SKE)?
The market capitalisation of Sakol Energy Public Company Limited is 210M THB (≈ $6.3M). 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 Sakol Energy Public Company Limited (SKE)?
The price-to-sales ratio of Sakol Energy Public Company Limited is 0.58 (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 Sakol Energy Public Company Limited (SKE)?
Earnings per share at Sakol Energy Public Company Limited are −0.1500 THB. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Sakol Energy Public Company Limited (SKE)?
The net margin of Sakol Energy Public Company Limited is −70.7% (fiscal year 2025). 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 Sakol Energy Public Company Limited (SKE)?
The return on equity (ROE) of Sakol Energy Public Company Limited is −22.8% (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 Sakol Energy Public Company Limited (SKE)?
On an EBIT basis the return on assets of Sakol Energy Public Company Limited is −1.5% (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 Sakol Energy Public Company Limited (SKE)?
The operating margin of Sakol Energy Public Company Limited is −4.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Sakol Energy Public Company Limited (SKE)?
Revenue at Sakol Energy Public Company Limited is growing −1.8% versus a year earlier (3y avg −8.1%). 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 Sakol Energy Public Company Limited (SKE)?
Earnings per share at Sakol Energy Public Company Limited are growing +21.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Sakol Energy Public Company Limited (SKE) carry?
The net debt of Sakol Energy Public Company Limited is 706M THB (fiscal year 2025, ≈ 50.6 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 Sakol Energy Public Company Limited in the live analysis
One click puts Sakol Energy 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 4, 2026