EN DE
STOCK COMPARISON

N.D. Rubber Public Company vs O’Reilly Automotive: Fair Value & Quality

Both stocks run through our valuation models. Here is how N.D. Rubber Public Company (NDR) and O’Reilly Automotive (ORLY) compare, as of Sep 25, 2026.

As of Sep 25, 2026, Fair Value Calculator sees N.D. Rubber Public Company as the less overvalued of the two: N.D. Rubber Public Company trades at THB 1.86 versus a fair value of THB 1.13 (-39%), while O’Reilly Automotive trades at $86.24 versus $48.08 (-44%).
N.D. Rubber Public Company
NDR.BK · THB · Consumer Discretionary
-39%
upside to fair value
overvalued
PriceTHB 1.86
Fair ValueTHB 1.13
Quality43/100
O’Reilly Automotive
ORLY · USD · Consumer Discretionary
-44%
upside to fair value
overvalued
Price$86.24
Fair Value$48.08
Quality65/100
Get comparisons like this free by email every month: the most undervalued quality stocks.

Head-to-head numbers

Green is the better side of a row, red the weaker one (for valuation multiples: lower = cheaper). Grey rows are for reference only and are not scored.

betterweakerfor reference, not scored

N.D. Rubber Public CompanyO’Reilly Automotive
Valuation
31.0×P/E (TTM)28.0×
0.88×P/S (TTM)4.04×
0.87×P/BNegative equity
7.3×EV/EBITDA19.4×
n/aPEG1.84×
−39.2%Fair value upside−44.2%
1.9%Dividend yieldn/a
THB 0.04Dividend per sharen/a
Profitability
6%Operating margin18%
0.32×EBIT margin trend (5Y)0.93×
3%Return on equityNegative equity
2%Return on assets14%
Growth
12%Revenue growth (YoY)10%
3.7%Avg. growth/yr (3Y)7.3%
3.8%Avg. growth/yr (5Y)8.9%
−17.3%Value creation/yr+12.5%
Balance & size
5.7×Interest coverage (EBIT/interest)14.7×
0.01×Debt / equityNegative equity
$25MMarket cap$74B
mixedGrowth qualityhealthy

O’Reilly Automotive leads: 3 to 9 metric wins.

n/a = not meaningfully computable, for example with negative equity.

Quality in detail

The quality score, broken down into the same factor families as on the stock page, 0 to 100 per family.

N.D. Rubber Public Companyof which business quality 45 · market factors 70 O’Reilly Automotiveof which business quality 64 · market factors 44
ProfitabilityMargins and returns on capital today
29
83
Quality GrowthAre margins and returns improving?
43
43
CashflowEarnings quality: real cash, not paper profit
43
46
Fin. StrengthBalance sheet, leverage, solvency risk
78
68
InvestmentDisciplined investing over empire-building
76
64
Low VolatilityCalm price path (market factor)
53
87
MomentumPrice trend over the last 3–12 months (market factor)
73
33
52W MomentumDistance to the 52-week high (market factor)
85
14
Net IssuanceShare count: buybacks or dilution?
0
80

What the models say

How far the median fair value (base case) per model family sits from the current price, in percent. The amount in the currency of the trading venue is shown underneath.

above the price, more than 15% above close to the price, 85% to 115% of the price below the price, more than 15% below

Model familyN.D. Rubber Public CompanyPrice THB 1.86O’Reilly AutomotivePrice $86.24
DCF Models-20%below the priceTHB 1.48-42%below the price$49.94
Earnings-Based-62%below the priceTHB 0.72-60%below the price$34.12
Multiples-41%below the priceTHB 1.11-41%below the price$50.49
Asset-Based-23%below the priceTHB 1.44n/a
Growth DCF-24%below the priceTHB 1.41-61%below the price$33.60
Economic Profit-37%below the priceTHB 1.17-58%below the price$36.11
Growth Earnings-59%below the priceTHB 0.77-33%below the price$57.52
Minimum-62%below the priceTHB 0.72-61%below the price$33.60
Maximum-20%below the priceTHB 1.48-33%below the price$57.52
Median-37%below the priceTHB 1.17-50%below the price$43.03
Geometric mean-40%below the priceTHB 1.11-51%below the price$42.63

Minimum, maximum, median and geometric mean refer to the family values in this table. Geometric because deviations are ratios: half the price and twice the price average to 100%, not 125%.

N.D. Rubber Public Company: 20 of 22 models see the stock below the current price.

O’Reilly Automotive: 20 of 21 models see the stock below the current price.

Scenario ranges

From our cautious bear scenario to the optimistic bull scenario. The white tick is the current price (value above it), the green tick the fair value (value below it): if the price sits left of the fair value, there is room to rise.

N.D. Rubber Public Company
Price THB 1.86
Fair Value THB 1.13
Bear THB 1.00Bull THB 1.13
O’Reilly Automotive
Price $86.24
Fair Value $48.08
Bear $30.59Bull $74.78

Compare two other stocks

Tap a field and type again, ticker or company name.

Free, no sign-up

Ranked within their sector

Where each stock sits within its sector peer group. Band = middle 50% of peers, tick = median, dot = this stock.

N.D. Rubber Public Company · Consumer Discretionary

Quality score43 · bottom 25%
Fair value upside-39% · below median

O’Reilly Automotive · Consumer Discretionary

Quality score65 · Top 25%
Fair value upside-44% · bottom 25%

Bottom line

As of Sep 25, 2026, Fair Value Calculator sees N.D. Rubber Public Company as the less overvalued of the two: N.D. Rubber Public Company trades at THB 1.86 versus a fair value of THB 1.13 (-39%), while O’Reilly Automotive trades at $86.24 versus $48.08 (-44%).

O’Reilly Automotive has the higher quality score (65/100).

Open N.D. Rubber Public Company live analysis →

More comparisons

Popular match-ups from the same sectors, all with fair value and quality score.

Free · Top-25 report

See the undervalued quality stocks every month

Just your email for the monthly Top-25 report of the most undervalued quality stocks, with fair value, quality and price target. Plus 14 days of Pro to try, no card.

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click. Not financial advice.

A model-based valuation snapshot from 26 models. Values change with price and fundamentals; the date shown above applies.