WHA Corporation Public Company Limited (WHA) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of WHA Corporation Public Company Limited stock THB 3.02, price THB 4.88, that is 38.1% below the price, quality 47 out of 100. Rating: strongly overvalued. Calculated from audited financials with 9 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 2.24 THB – 5.49 THB · fair‑value band 2.33 THB – 4.37 THB · the 4.88 THB price screens above the 3.02 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow WHA Corporation Public Company in your weekly email
Every Wednesday you see whether WHA Corporation 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.
WHA Corporation Public Company Limited, together with its subsidiaries, develops, rents, and sells lands, buildings, factories, warehouses, and other properties in Thailand and internationally. It also develops and manages properties in industrial estates and zones.
Show moreShow less
In addition, the company provides digital, data center, Internet connection, and other IT services; and public utilities, facilities, and other related services. Further, it is involved in the water utility and power, mobility, and logistics businesses.
WHA Corporation Public Company Limited was founded in 2003 and is headquartered in Samut Prakan, Thailand.
Stock analysis
WHA Corporation Public Company Limited (WHA) currently trades at 4.88 THB, while our model-based Fair Value estimate is 3.02 THB, 38% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 3.66 THB per share, and 1 of the 9 models we run sit above the 4.88 THB price.
Bear case: the Asset-Based group reads lowest at 0.6800 THB, and 8 of the 9 models stay below the price. Data coverage for this calculation is low.
Scenario range: 2.33 THB (bear) to 4.37 THB (bull), the price of 4.88 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 47/100 (below-average quality), in the Real Estate sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
WHA Corporation Public Company Limited reported revenue of 15.3B THB in FY2025 versus 10.4B THB in FY2021, a compound +10.0%/yr. Reported net income was 5.1B THB in FY2025, compounding +18.7%/yr from FY2021.
Key figures
Market cap 72.9B THB (≈ $2.2B) Mid · P/E ratio 17.4 · P/S ratio 5.15 · EPS (TTM) 0.2800 THB · Dividend yield 3.0% · Net margin 30.0% · Return on equity 12.0% · Return on assets (EBIT) 7.3% (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 10% below its 52-week high and 65% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at −16% fair-value upside, at −38%, WHA screens richer than that median.
Fair Value models
Bear2.33 THBFair Value 3.02 THBBull4.37 THB
Price 4.88 THB · Downside -38.1%
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (0.1163 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.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+34.7%
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.
+3.6%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+17.2%
Start year 2020 (pandemic). Over 10 years: +2.9% a year
Revenue growth 15 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.
+47.8%
’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.
+17.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year+14.7%
Dividend (yield on the price)3.0%
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.14.7% vs 8.2%, picking up
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.45% → 32%
Compare WHA Corporation 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.Real Estate Services · 472 stocks
Beats the industry median on 5/14 measures
Overall it trails its industry peers.
Valuation
Quality Score47 · Bottom 25%
Fair Value upside−38.1% · Bottom 25%
Profitability
Return on equity (12 months)12.0% · Top 25%
Return on assets5.1% · Top 25%
Net margin (12 months)30.0% · Above median
Operating margin (12 months)33.1% · Above median
Growth and dividend
Revenue growth (quarter YoY)−22.4% · Bottom 25%
Dividend yield (12 months)3.0% · Below median
Balance sheet
Debt / equity0.95× · Highest 25%
Valuation Multiplesvs Real Estate Services median · lower = cheaper
P/E (12 months)17.4× · Pricier than median
P/B1.98× · Priciest 25%
P/S (12 months)5.15× · Pricier than median
EV/EBITDA18.5× · Pricier than median
PEG1.07× · Cheaper than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 55
FUTURE (revenue growth)0· sector 19
PAST (return on equity)48· sector 19
HEALTH (low debt)52· sector 83
DIVIDEND (yield)59· sector 66
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). "WHA Corporation Public Company Limited Fair Value". https://www.fairvalue-calculator.com/stock/WHA
Frequently asked questions
Is WHA Corporation Public Company Limited (WHA) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 3.02 THB versus a price of 4.88 THB, about 38% lower (overvalued).
What is the fair value of WHA?
Our model-based fair value for WHA Corporation Public Company Limited is 3.02 THB (as of Nov 7, 2026), built from audited fundamentals. The current price: 4.88 THB.
What is the quality score of WHA?
WHA Corporation Public Company Limited has a Quality Score of 47/100. 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 WHA Corporation Public Company Limited (WHA)?
Our model-based price target is the fair value of 3.02 THB (as of Nov 7, 2026) from 9 valuation models. Cautious scenario 2.33 THB, optimistic scenario 4.37 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the WHA Corporation Public Company Limited stock forecast for 2026?
Our models put fair value at 3.02 THB, about 38% lower versus a price of 4.88 THB (overvalued). Cautious scenario 2.33 THB, optimistic scenario 4.37 THB. The calculation is refreshed regularly with new filings.
What is the revenue of WHA Corporation Public Company Limited (WHA)?
WHA Corporation Public Company Limited reported trailing-twelve-month revenue of about 14.2B THB (latest available figure, as of Nov 7, 2026).
Does WHA Corporation Public Company Limited pay a dividend?
WHA Corporation Public Company Limited currently shows a dividend yield of 2.95% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of WHA Corporation Public Company Limited (WHA) and when is the ex-dividend date?
WHA Corporation Public Company Limited pays a dividend of 0.144 THB per share a year, a dividend yield of 3.0%. The last ex-dividend date was May 11, 2026. A dividend has been paid every year since 2017. The payout ratio is 51.4% of earnings. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What is the intrinsic value of WHA Corporation Public Company Limited (WHA)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For WHA Corporation Public Company Limited it is 3.02 THB per share (as of Nov 7, 2026), against a price of 4.88 THB. It is the blended result of 9 valuation models in 4 families (Dividend Discount, Multiples, Asset-Based, Economic Profit).
Is WHA Corporation Public Company Limited stock overvalued or undervalued in 2026?
As of Nov 7, 2026, WHA trades above its calculated fair value: price 4.88 THB, fair value 3.02 THB, a gap of about −38% (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 WHA?
No. The price is what the market pays today (4.88 THB); the fair value is what the company's own numbers justify (3.02 THB). For WHA Corporation Public Company Limited the two are 1.86 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is WHA Corporation Public Company Limited worth?
The market values WHA Corporation Public Company Limited at about 72.9B THB (market capitalisation, as of Nov 7, 2026). Per share that is 4.88 THB; our models calculate a fair value of 3.02 THB per share.
What do the bullish and bearish scenarios say about WHA?
Our models span a range for WHA Corporation Public Company Limited: cautious scenario 2.33 THB, base 3.02 THB, optimistic 4.37 THB per share (as of Nov 7, 2026, price 4.88 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of WHA?
WHA Corporation Public Company Limited trades at a price-to-earnings ratio of 17.4 (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 3.02 THB is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings, FY2025 ex one-offs: 17.8. Other multiples: PEG 1.1, P/B 2.0, P/S 5.2, EV/EBITDA 18.5.
What is the PEG ratio of WHA?
The PEG ratio of WHA Corporation Public Company Limited is 1.07 (P/E divided by earnings growth, as of Nov 7, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of WHA Corporation Public Company Limited (WHA)?
Balance-sheet figures for WHA Corporation Public Company Limited (as of Nov 7, 2026): return on equity 12.0%, debt of 0.95 per unit of equity. They feed the Quality Score of 47/100, which measures business quality independently of the share price.
How far is WHA from its 52-week high?
WHA Corporation Public Company Limited trades at 4.88 THB, about 10% below its 52-week high of 5.45 THB and 65% above the low of 2.96 THB (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 3.02 THB is for.
Which stocks are comparable to WHA Corporation Public Company Limited?
From the same area (Real Estate) we also value CBRE Group, Cellnex Telecom, S.A, KE Holdings, Swire Properties Limited, 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 WHA Corporation Public Company Limited stock attractive at the current price?
The data as of Nov 7, 2026: price 4.88 THB, calculated fair value 3.02 THB (−38%), Quality Score 47/100, from 9 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 WHA calculated?
We run WHA Corporation Public Company Limited through 9 models from 4 families: Dividend Discount, Multiples, Asset-Based, Economic Profit. Every model gets the same audited fundamentals; the fair value of 3.02 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. WHA Corporation 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 WHA Corporation Public Company Limited (WHA)?
The closing price on Nov 6, 2026 was 4.88 THB. Our model-based fair value is 3.02 THB, about 38% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with WHA Corporation Public Company Limited right now?
The price sits above even our optimistic bull case (4.37 THB). The favourable scenario is already priced in. Weak quality (47/100) 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. A fairly wide model range (2.33 THB to 4.37 THB) leaves room in how you read the outcome.
Where does the earnings growth of WHA Corporation Public Company Limited (WHA) come from?
Earnings per share at WHA Corporation Public Company Limited grew +7.2 % a year from 2014 to 2025. Broken into its drivers: revenue per share −0.1 %, EBIT margin +8.4 %, tax rate +0.3 %, residual (interest, one-offs) −1.3 %. 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 WHA Corporation Public Company Limited
How large is the market capitalisation of WHA Corporation Public Company Limited (WHA)?
The market capitalisation of WHA Corporation Public Company Limited is 72.9B THB (≈ $2.2B). 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 WHA Corporation Public Company Limited (WHA)?
The price-to-sales ratio of WHA Corporation Public Company Limited is 5.15 (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 WHA Corporation Public Company Limited (WHA)?
Earnings per share at WHA Corporation Public Company Limited are 0.2800 THB (price ÷ EPS = P/E 17.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of WHA Corporation Public Company Limited (WHA)?
The dividend yield of WHA Corporation Public Company Limited is 3.0% (payout 51.4%). 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 WHA Corporation Public Company Limited (WHA)?
The net margin of WHA Corporation Public Company Limited is 30.0% (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 WHA Corporation Public Company Limited (WHA)?
The return on equity (ROE) of WHA Corporation Public Company Limited is 12.0% (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 WHA Corporation Public Company Limited (WHA)?
On an EBIT basis the return on assets of WHA Corporation Public Company Limited is 7.3% (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 WHA Corporation Public Company Limited (WHA)?
The operating margin of WHA Corporation Public Company Limited is 33.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at WHA Corporation Public Company Limited (WHA)?
Revenue at WHA Corporation Public Company Limited is growing −22.4% versus a year earlier (3y avg +3.6%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at WHA Corporation Public Company Limited (WHA)?
Earnings per share at WHA Corporation Public Company Limited are growing −32.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does WHA Corporation Public Company Limited (WHA) generate?
The free cash flow of WHA Corporation Public Company Limited is −768M THB (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does WHA Corporation Public Company Limited (WHA) carry?
The net debt of WHA Corporation Public Company Limited is 46.6B THB (fiscal year 2025). 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 WHA Corporation Public Company Limited in the live analysis
One click puts WHA Corporation 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 7, 2026