Thanachart Capital Public Company Limited (TCAP) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Thanachart Capital Public Company Limited stock THB 51.88, price THB 76.00, that is 31.7% below the price, quality 67 out of 100. Rating: overvalued. Calculated from audited financials with 12 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 7, 2026.
How to read this chart
60‑month range 22.38 THB – 87.64 THB · fair‑value band 38.39 THB – 85.59 THB · the 76.00 THB price screens above the 51.88 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Thanachart Capital Public Company in your weekly email
Every Wednesday you see whether Thanachart Capital 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.
Thanachart Capital Public Company Limited, an investment holding company, offers various financial services in Thailand.
Show moreShow less
It operates through The Company, Assets Management Business, Securities Business, Life Insurance Business, Non-Life Insurance Business, Asset Management Business, Hire Purchase and Leasing Business, and Other Businesses segments.
The company engages in distressed asset management, commercial banking, non-performing asset management, securities brokerage, and investment businesses.
It also provides asset-based financing comprising term loan and working capital; provision of life, personal accident, and health insurance products, as well as mortgage reducing term assurance for protection of individuals who are property loan borrowers.
In addition, the company offers non-life insurance products in the areas of fire, automobile, marine and transportation, and miscellaneous; life and health protection insurance products to individuals, institutions, and organizations; and auto hire purchase and financials leasing services for passenger cars, as well as vehicles for commercial purposes, such as pick-ups, taxis, truck tractors and lorries, etc.
The company was formerly known as National Finance Public Company Limited and changed its name to Thanachart Capital Public Company Limited in April 2006. Thanachart Capital Public Company Limited was incorporated in 1959 and is based in Bangkok, Thailand.
Stock analysis
Thanachart Capital Public Company Limited (TCAP) currently trades at 76.00 THB, while our model-based Fair Value estimate is 51.88 THB, 32% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 76.88 THB per share, and 1 of the 12 models we run sit above the 76.00 THB price.
Bear case: the Growth DCF group reads lowest at 31.50 THB, and 11 of the 12 models stay below the price. Data coverage for this calculation is high.
Scenario range: 38.39 THB (bear) to 85.59 THB (bull), the price of 76.00 THB sits inside 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 67/100 (solid quality), in the Financial Services sector.
Weak Growth: Revenue growth is weak: less than 2 % a year.
Thanachart Capital Public Company Limited reported revenue of 18.7B THB in FY2025 versus 16.3B THB in FY2021, a compound +3.5%/yr. Reported net income was 7.7B THB in FY2025, compounding +10.0%/yr from FY2021.
Key figures
Market cap 79.7B THB (≈ $2.4B) Mid · P/E ratio 9.1 · P/S ratio 6.82 · EPS (TTM) 8.33 THB · Dividend yield 2.9% · Net margin 74.8% · Return on equity 10.9% · Return on assets (EBIT) 5.0% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 70 out of 100 (low confidence).
What moves the price
The share trades about 13% below its 52-week high and 60% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Financial Services peers we cover trades at −3% fair-value upside, at −32%, TCAP screens richer than that median.
Fair Value models
Bear38.39 THBFair Value 51.88 THBBull85.59 THB
Price 76.00 THB · Downside -31.7%
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 (5.26 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 growth is weak: less than 2 % a year.
Revenue growth 1 year
+4.5%
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.
+6.1%
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.
+0.9%
Start year 2020 (pandemic). Over 10 years: −11.8% 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.
+4.5%
’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.
+6.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+3.4%
Dividend (yield on the price)2.9%
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.3.4% vs 4.8%, steady
Profit margin 2019 to 2024 ⓘ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% → 42%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Revenue per share shrinking 11.5%/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
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than 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).
+7.4%
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.
−1.3%
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 +6.1% a year for the price and −2.5% for the forecasts.
Compare Thanachart Capital 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.Credit Services · 283 stocks
Beats the industry median on 10/15 measures
Overall it ranks above its industry peers.
Valuation
Quality Score67 · Top 25%
Fair Value upside−31.7% · Below median
Profitability
Return on equity (12 months)10.9% · Above median
Return on assets5.0% · Top 25%
Net margin (12 months)74.8% · Top 25%
Operating margin (12 months)87.5% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)25.1% · Above median
Dividend yield (12 months)2.9% · Below median
Balance sheet
Debt / equity0.65× · Below median
Valuation Multiplesvs Credit Services median · lower = cheaper
P/E (12 months)9.1× · Cheaper than median
P/B0.99× · Cheaper than median
P/S (12 months)6.82× · Priciest 25%
Price / free cash flow (fiscal year)13.1× · Pricier than median
EV/EBITDA37.5× · Priciest 25%
PEG0.44× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 59
FUTURE (revenue growth)100· sector 57
PAST (return on equity)44· sector 39
HEALTH (low debt)68· sector 54
DIVIDEND (yield)58· sector 64
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). "Thanachart Capital Public Company Limited Fair Value". https://www.fairvalue-calculator.com/stock/TCAP
Frequently asked questions
Is Thanachart Capital Public Company Limited (TCAP) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 51.88 THB versus a price of 76.00 THB, about 32% lower (overvalued).
What is the fair value of TCAP?
Our model-based fair value for Thanachart Capital Public Company Limited is 51.88 THB (as of Nov 7, 2026), built from audited fundamentals. The current price: 76.00 THB.
What is the quality score of TCAP?
Thanachart Capital Public Company Limited has a Quality Score of 67/100. 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 Thanachart Capital Public Company Limited (TCAP)?
Our model-based price target is the fair value of 51.88 THB (as of Nov 7, 2026) from 12 valuation models. Cautious scenario 38.39 THB, optimistic scenario 85.59 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the Thanachart Capital Public Company Limited stock forecast for 2026?
Our models put fair value at 51.88 THB, about 32% lower versus a price of 76.00 THB (overvalued). Cautious scenario 38.39 THB, optimistic scenario 85.59 THB. The calculation is refreshed regularly with new filings.
What is the revenue of Thanachart Capital Public Company Limited (TCAP)?
Thanachart Capital Public Company Limited reported trailing-twelve-month revenue of about 11.7B THB (latest available figure, as of Nov 7, 2026).
Does Thanachart Capital Public Company Limited pay a dividend?
Thanachart Capital Public Company Limited currently shows a dividend yield of 2.89% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Thanachart Capital Public Company Limited (TCAP) and when is the ex-dividend date?
Thanachart Capital Public Company Limited pays a dividend of 2.20 THB per share a year, a dividend yield of 2.9%. The last ex-dividend date was Sep 11, 2026. A dividend has been paid every year since 2003. The payout ratio is 26.4% of earnings. Free cash flow covers the dividend 2.64 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Thanachart Capital Public Company Limited (TCAP)?
For today's price to be fair in a discounted-cash-flow model, Thanachart Capital Public Company Limited would have to grow free cash flow by +7.4 % 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 +0.9 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of TCAP use?
Our models discount Thanachart Capital Public Company Limited at 10.1 %: a base by market capitalisation (mid), damped by beta 0.11, 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 Thanachart Capital Public Company Limited that is +7.4 % 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 Thanachart Capital Public Company Limited (TCAP) delivered so far?
Over the past 5 years revenue at Thanachart Capital Public Company Limited grew +0.9 % a year. The price currently implies free-cash-flow growth of +7.4 % 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 Thanachart Capital Public Company Limited (TCAP) growing?
The median revenue growth in the sector is +9.2 % a year. That is the yardstick for the growth priced into Thanachart Capital Public Company Limited (+7.4 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Thanachart Capital Public Company Limited (TCAP)?
The free-cash-flow yield on the price is 7.63 %: that much free cash flow Thanachart Capital 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 Thanachart Capital Public Company Limited (TCAP)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Thanachart Capital Public Company Limited it is 51.88 THB per share (as of Nov 7, 2026), against a price of 76.00 THB. It is the blended result of 12 valuation models in 7 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is Thanachart Capital Public Company Limited stock overvalued or undervalued in 2026?
As of Nov 7, 2026, TCAP trades above its calculated fair value: price 76.00 THB, fair value 51.88 THB, a gap of about −32% (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 TCAP?
No. The price is what the market pays today (76.00 THB); the fair value is what the company's own numbers justify (51.88 THB). For Thanachart Capital Public Company Limited the two are 24.12 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is Thanachart Capital Public Company Limited worth?
The market values Thanachart Capital Public Company Limited at about 79.7B THB (market capitalisation, as of Nov 7, 2026). Per share that is 76.00 THB; our models calculate a fair value of 51.88 THB per share.
What do the bullish and bearish scenarios say about TCAP?
Our models span a range for Thanachart Capital Public Company Limited: cautious scenario 38.39 THB, base 51.88 THB, optimistic 85.59 THB per share (as of Nov 7, 2026, price 76.00 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of TCAP?
Thanachart Capital Public Company Limited trades at a price-to-earnings ratio of 9.1 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 51.88 THB is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 7.9. Other multiples: PEG 0.4, P/B 1.0, P/S 6.8, EV/EBITDA 37.5.
What is the PEG ratio of TCAP?
The PEG ratio of Thanachart Capital Public Company Limited is 0.44 (P/E divided by earnings growth, as of Nov 7, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Thanachart Capital Public Company Limited (TCAP)?
Balance-sheet figures for Thanachart Capital Public Company Limited (as of Nov 7, 2026): return on equity 10.9%, debt of 0.65 per unit of equity. They feed the Quality Score of 67/100, which measures business quality independently of the share price.
How far is TCAP from its 52-week high?
Thanachart Capital Public Company Limited trades at 76.00 THB, about 13% below its 52-week high of 87.64 THB and 60% above the low of 47.64 THB (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 51.88 THB is for.
Which stocks are comparable to Thanachart Capital Public Company Limited?
From the same area (Financial Services) we also value Visa Inc, Mastercard Incorporated, American Express Company, Capital One Financial Corporation, 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 Thanachart Capital Public Company Limited stock attractive at the current price?
The data as of Nov 7, 2026: price 76.00 THB, calculated fair value 51.88 THB (−32%), Quality Score 67/100, from 12 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 TCAP calculated?
We run Thanachart Capital Public Company Limited through 12 models from 7 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of 51.88 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. Thanachart Capital 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 Thanachart Capital Public Company Limited (TCAP)?
The closing price on Nov 6, 2026 was 76.00 THB. Our model-based fair value is 51.88 THB, about 32% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Thanachart Capital Public Company Limited right now?
Solid but not exceptional quality (67/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (38.39 THB to 85.59 THB) leaves room in how you read the outcome. For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Where does the earnings growth of Thanachart Capital Public Company Limited (TCAP) come from?
Earnings per share at Thanachart Capital Public Company Limited grew +4.1 % a year from 2014 to 2025. Broken into its drivers: revenue per share −12.2 %, EBIT margin +9.8 %, tax rate +1.3 %, residual (interest, one-offs) +6.5 %. 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 Thanachart Capital Public Company Limited
How large is the market capitalisation of Thanachart Capital Public Company Limited (TCAP)?
The market capitalisation of Thanachart Capital Public Company Limited is 79.7B THB (≈ $2.4B). 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 Thanachart Capital Public Company Limited (TCAP)?
The price-to-sales ratio of Thanachart Capital Public Company Limited is 6.82 (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 Thanachart Capital Public Company Limited (TCAP)?
Earnings per share at Thanachart Capital Public Company Limited are 8.33 THB (price ÷ EPS = P/E 9.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Thanachart Capital Public Company Limited (TCAP)?
The dividend yield of Thanachart Capital Public Company Limited is 2.9% (payout 26.4%). 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 Thanachart Capital Public Company Limited (TCAP)?
The net margin of Thanachart Capital Public Company Limited is 74.8% (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 Thanachart Capital Public Company Limited (TCAP)?
The return on equity (ROE) of Thanachart Capital Public Company Limited is 10.9% (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 Thanachart Capital Public Company Limited (TCAP)?
On an EBIT basis the return on assets of Thanachart Capital Public Company Limited is 5.0% (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 Thanachart Capital Public Company Limited (TCAP)?
The operating margin of Thanachart Capital Public Company Limited is 87.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Thanachart Capital Public Company Limited (TCAP)?
Revenue at Thanachart Capital Public Company Limited is growing +25.1% versus a year earlier (3y avg +6.1%). 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 Thanachart Capital Public Company Limited (TCAP)?
Earnings per share at Thanachart Capital Public Company Limited are growing +28.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Thanachart Capital Public Company Limited (TCAP) carry?
The net debt of Thanachart Capital Public Company Limited is 41.3B THB (fiscal year 2025, ≈ 6.8 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 Thanachart Capital Public Company Limited in the live analysis
One click puts Thanachart Capital Public Company Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 7, 2026