WICE Logistics PCL (WICE) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of WICE Logistics PCL stock THB 3.91, price THB 2.76, upside +41.6%, quality 67 out of 100. Rating: 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 9, 2026.
How to read this chart
60‑month range 2.12 THB – 19.84 THB · fair‑value band 2.74 THB – 5.08 THB · the 2.76 THB price screens below the 3.91 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow WICE Logistics PCL in your weekly email
Every Wednesday you see whether WICE Logistics PCL 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.
Wice Logistics Public Company Limited, together with its subsidiaries, engages in freight forwarding business in Thailand and internationally. It operates through four segments: Sea Freight, Air Freight, Cross-Border Service, and Supply Chain Solution.
Show moreShow less
The company offers sea freight services, including full and less than container loads; air freight services, such as door-to-door delivery, hand carrier, and customized logistic solutions; and internal transportation services using trailer trucks, dump trucks, lorries, and minivans, as well as cross-border and inland transportation services.
It also provides distribution and logistics solutions comprising multi-user warehouses, dedicated warehouses, and warehouse management, as well as logistics services.
The company was formerly known as Wice Freight Services (Thailand) Company Limited and changed its name to Wice Logistics Public Company Limited in April 2015. Wice Logistics Public Company Limited was founded in 1993 and is headquartered in Bangkok, Thailand.
Stock analysis
WICE Logistics PCL (WICE) currently trades at 2.76 THB, while our model-based Fair Value estimate is 3.91 THB, implying the stock looks roughly 29% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 6.49 THB per share, and 18 of the 26 models we run sit above the 2.76 THB price.
Bear case: the Dividend Discount group reads lowest at 1.52 THB, and 8 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 2.74 THB (bear) to 5.08 THB (bull), the price of 2.76 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 Industrials sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
WICE Logistics PCL reported revenue of 4.7B THB in FY2025 versus 7.6B THB in FY2021, a compound −11.6%/yr. Reported net income was 122M THB in FY2025, compounding −30.9%/yr from FY2021.
Key figures
Market cap 1.8B THB (≈ $52.9M) Micro · P/E ratio 19.7 · P/S ratio 0.34 · EPS (TTM) 0.1400 THB · Dividend yield 5.1% · Net margin 1.8% · Return on equity 3.6% · Return on assets (EBIT) 12.4% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 31 out of 100 (low confidence).
What moves the price
The share trades about 28% below its 52-week high and 30% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −36% fair-value upside, at 42%, WICE screens cheaper than that median.
Fair Value models
Bear2.74 THBFair Value 3.91 THBBull5.08 THB
Price 2.76 THB · Upside +41.6%
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.
Best data coverage
FCF DCF4.48 THB6.84 THB11.85 THB76
Growth DCF4.34 THB6.83 THB10.02 THB75
EPV1.49 THB1.60 THB1.69 THB74
All 26 models by family
DCF Models
FCF DCF4.48 THB6.84 THB11.85 THB76
Owner Earnings4.57 THB7.52 THB12.10 THB72
5Y Revenue Exit2.96 THB4.35 THB6.17 THB70
5Y EBITDA Exit4.39 THB7.51 THB11.58 THB71
5Y P/E Exit3.77 THB6.14 THB8.95 THB68
10Y Revenue Exit3.50 THB4.97 THB7.19 THB65
10Y EBITDA Exit4.35 THB6.97 THB11.19 THB65
10Y P/E Exit3.99 THB6.10 THB9.24 THB61
Earnings-Based
Graham-Dodd1.30 THB7.55 THB10.51 THB61
Lynch FV2.14 THB3.05 THB3.97 THB59
PEG = 1.02.14 THB3.05 THB3.97 THB55
EPV1.49 THB1.60 THB1.69 THB74
Dividend Discount
Gordon GGM0.9500 THB1.55 THB1.97 THB66
DDM Multi-Stage0.9500 THB1.49 THB1.67 THB65
Multiples
P/E Multiple3.00 THB4.00 THB5.00 THB63
P/S Multiple2.43 THB3.24 THB4.05 THB58
P/B Multiple4.59 THB6.12 THB7.64 THB55
EV/EBIT1.88 THB2.55 THB3.21 THB66
EV/EBITDA4.01 THB5.39 THB6.76 THB67
EV/Revenue1.31 THB1.92 THB2.53 THB53
Asset-Based
NCAV (Graham)0.2400 THB0.3600 THB0.4500 THB55
Growth DCF
Growth DCF4.34 THB6.83 THB10.02 THB75
Rev-Margin DCF2.96 THB4.35 THB6.28 THB70
Economic Profit
Residual Income1.62 THB1.71 THB1.86 THB74
ROIC Compounder1.49 THB1.60 THB1.69 THB70
Growth Earnings
Growth-Adj P/E3.15 THB4.49 THB5.84 THB65
The fair value above starts from this blend and is adjusted for a cyclical peak year.
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 inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+13.6%
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.
−13.1%
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.
+3.1%
Start year 2020 (pandemic). Over 10 years: +21.2% a year
Revenue growth 13 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.
+16.5%
’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.
−4.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year−9.2%
Dividend (yield on the price)5.1%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.base effect: −9.2% / 4.3%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.8% → 2%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less 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).
−9.6%
The company could shrink this much every year for the next five years and today's price would still be justified.
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 −10.7% a year for the price.
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.Integrated Freight & Logistics · 210 stocks
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.
Is WICE Logistics PCL (WICE) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 3.91 THB versus a price of 2.76 THB, about +42% upside (undervalued).
What is the fair value of WICE?
Our model-based fair value for WICE Logistics PCL is 3.91 THB (as of Nov 9, 2026), built from audited fundamentals. The current price: 2.76 THB.
What is the quality score of WICE?
WICE Logistics PCL 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 WICE Logistics PCL (WICE)?
Our model-based price target is the fair value of 3.91 THB (as of Nov 9, 2026) from 26 valuation models. Cautious scenario 2.74 THB, optimistic scenario 5.08 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the WICE Logistics PCL stock forecast for 2026?
Our models put fair value at 3.91 THB, about +42% upside versus a price of 2.76 THB (undervalued). Cautious scenario 2.74 THB, optimistic scenario 5.08 THB. The calculation is refreshed regularly with new filings.
What is the revenue of WICE Logistics PCL (WICE)?
WICE Logistics PCL reported trailing-twelve-month revenue of about 5.2B THB (latest available figure, as of Nov 9, 2026).
Does WICE Logistics PCL pay a dividend?
WICE Logistics PCL currently shows a dividend yield of 5.07% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of WICE Logistics PCL (WICE) and when is the ex-dividend date?
WICE Logistics PCL pays a dividend of 0.14 THB per share a year, a dividend yield of 5.1%. The last ex-dividend date was Mar 11, 2026. A dividend has been paid every year since at least 2016. The payout ratio is 100% of earnings. Free cash flow covers the dividend 2.83 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into WICE Logistics PCL (WICE)?
For today's price to be fair in a discounted-cash-flow model, WICE Logistics PCL would have to grow free cash flow by -9.6 % per year for five years (discount rate 13.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +3.1 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of WICE use?
Our models discount WICE Logistics PCL at 13.3 %: a base by market capitalisation (micro), damped by beta 0.64, 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 WICE Logistics PCL that is -9.6 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.3 %) and the same formula as our fair value.
How much growth has WICE Logistics PCL (WICE) delivered so far?
Over the past 5 years revenue at WICE Logistics PCL grew +3.1 % a year. The price currently implies free-cash-flow growth of -9.6 % 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 WICE Logistics PCL (WICE) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into WICE Logistics PCL (-9.6 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of WICE Logistics PCL (WICE)?
The free-cash-flow yield on the price is 14.35 %: that much free cash flow WICE Logistics PCL produces per unit of market value. When it exceeds the discount rate of our models (13.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of WICE Logistics PCL (WICE)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For WICE Logistics PCL it is 3.91 THB per share (as of Nov 9, 2026), against a price of 2.76 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 WICE Logistics PCL stock overvalued or undervalued in 2026?
As of Nov 9, 2026, WICE trades below its calculated fair value: price 2.76 THB, fair value 3.91 THB, a gap of about +42% (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 WICE?
No. The price is what the market pays today (2.76 THB); the fair value is what the company's own numbers justify (3.91 THB). For WICE Logistics PCL the two are 1.15 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is WICE Logistics PCL worth?
The market values WICE Logistics PCL at about 1.8B THB (market capitalisation, as of Nov 9, 2026). Per share that is 2.76 THB; our models calculate a fair value of 3.91 THB per share.
What do the bullish and bearish scenarios say about WICE?
Our models span a range for WICE Logistics PCL: cautious scenario 2.74 THB, base 3.91 THB, optimistic 5.08 THB per share (as of Nov 9, 2026, price 2.76 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of WICE?
WICE Logistics PCL trades at a price-to-earnings ratio of 19.7 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 3.91 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: 23.6. Other multiples: P/B 1.3, P/S 0.3, EV/EBITDA 16.7.
How solid is the balance sheet of WICE Logistics PCL (WICE)?
Balance-sheet figures for WICE Logistics PCL (as of Nov 9, 2026): return on equity 3.6%, debt of 0.04 per unit of equity. They feed the Quality Score of 67/100, which measures business quality independently of the share price.
How far is WICE from its 52-week high?
WICE Logistics PCL trades at 2.76 THB, about 28% below its 52-week high of 3.84 THB and 30% above the low of 2.12 THB (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 3.91 THB is for.
Which stocks are comparable to WICE Logistics PCL?
From the same area (Industrials) we also value United Parcel Service, Inc, FedEx Corporation, Deutsche Post AG, DSV A/S, 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 WICE Logistics PCL stock attractive at the current price?
The data as of Nov 9, 2026: price 2.76 THB, calculated fair value 3.91 THB (+42%), Quality Score 67/100, 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 WICE calculated?
We run WICE Logistics PCL 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 3.91 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. WICE Logistics PCL currently trades 29% 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 WICE Logistics PCL (WICE)?
The closing price on Nov 6, 2026 was 2.76 THB. Our model-based fair value is 3.91 THB, about +42% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with WICE Logistics PCL right now?
The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (67/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (2.74 THB to 5.08 THB) leaves room in how you read the outcome.
Where does the earnings growth of WICE Logistics PCL (WICE) come from?
Earnings per share at WICE Logistics PCL grew +5.0 % a year from 2014 to 2025. Broken into its drivers: revenue per share +17.3 %, EBIT margin −11.0 %, tax rate −0.1 %, residual (interest, one-offs) +0.7 %. 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 WICE Logistics PCL
How large is the market capitalisation of WICE Logistics PCL (WICE)?
The market capitalisation of WICE Logistics PCL is 1.8B THB (≈ $52.9M). 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 WICE Logistics PCL (WICE)?
The price-to-sales ratio of WICE Logistics PCL is 0.34 (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 WICE Logistics PCL (WICE)?
Earnings per share at WICE Logistics PCL are 0.1400 THB (price ÷ EPS = P/E 19.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of WICE Logistics PCL (WICE)?
The dividend yield of WICE Logistics PCL is 5.1% (payout 100%). 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 WICE Logistics PCL (WICE)?
The net margin of WICE Logistics PCL is 1.8% (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 WICE Logistics PCL (WICE)?
The return on equity (ROE) of WICE Logistics PCL is 3.6% (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 WICE Logistics PCL (WICE)?
On an EBIT basis the return on assets of WICE Logistics PCL is 12.4% (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 WICE Logistics PCL (WICE)?
The operating margin of WICE Logistics PCL is 0.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at WICE Logistics PCL (WICE)?
Revenue at WICE Logistics PCL is growing +21.3% versus a year earlier (3y avg −13.1%). 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 WICE Logistics PCL (WICE)?
Earnings per share at WICE Logistics PCL are growing +24.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does WICE Logistics PCL (WICE) carry?
The net debt of WICE Logistics PCL is 75.5M THB (fiscal year 2025, ≈ 0.3 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 WICE Logistics PCL in the live analysis
One click puts WICE Logistics PCL on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 9, 2026