EN DE

Union Auction Public Company (AUCT) Fair Value & Analysis

Consumer Cyclical · TH · Market cap 2.5B THB

UA Union Auction Public Company AUCT · BK
Price4.10 THB
Fair Value5.47 THB
Upside+33.4%
Quality63/100
Watch Union Auction Public Company for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 18.3% net margin
generates free cash flow
8.11% dividend yield
Ranks above peers (9/13)
Wide moat 75/100
Evidence: High Range 3.28 THB – 8.49 THB Share as image

Fair value as of: Jul 18, 2026

From 26 valuation models · updated 23 days ago

Share price −7.2% over the past month.

A solid business, screening 33% undervalued on our models.

What matters now

  • Solid quality (63/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (3.28 THB to 8.49 THB) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

10.18 THB 3.78 THB Fair Value 5.47 THB Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 18, 2026.

How to read this chart

60‑month range 3.78 THB – 10.18 THB · fair‑value band 3.28 THB – 8.49 THB · the 4.10 THB price screens below the 5.47 THB fair value. Dashed = 300-day average. As of Jul 18, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Union Auction Public Company (AUCT) currently trades at 4.10 THB, while our model-based Fair Value estimate is 5.47 THB, implying the stock looks roughly 33.4% undervalued today. The Quality Score stands at 63/100 (solid quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Union Auction Public Company generated revenue of 990M THB at a net margin of 18.3%. Revenue declined 14.2% year over year. It earns a return on equity of 31.3%. Net debt stands at 1.8B THB. Fundamentals as of Jul 18, 2026

Our scenario range runs from 3.28 THB (bear case) to 8.49 THB (bull case); at 4.10 THB, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 46% below its 52-week high and 9% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -14% fair-value upside, at 33%, AUCT screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model 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. Evidence
Highest evidence
Residual Income 2.02 THB 2.40 THB 8.49 THB 76
Growth DCF 3.84 THB 5.42 THB 7.57 THB 72
Gordon GGM 4.22 THB 8.40 THB 12.72 THB 70
All 26 models by family
DCF Models
FCF DCF 3.78 THB 5.57 THB 8.14 THB 38
Owner Earnings 5.97 THB 8.84 THB 13.00 THB 31
5Y Revenue Exit 2.46 THB 3.40 THB 4.54 THB 39
5Y EBITDA Exit 5.59 THB 9.20 THB 13.39 THB 41
5Y P/E Exit 4.92 THB 7.95 THB 11.10 THB 38
10Y Revenue Exit 2.88 THB 3.83 THB 5.03 THB 36
10Y EBITDA Exit 4.87 THB 7.75 THB 11.57 THB 37
10Y P/E Exit 4.45 THB 6.91 THB 9.88 THB 35
Earnings-Based
Graham-Dodd 2.48 THB 7.35 THB 9.73 THB 54
Lynch FV 1.54 THB 2.21 THB 2.87 THB 50
PEG = 1.0 1.54 THB 2.21 THB 2.87 THB 46
EPV 3.80 THB 4.37 THB 4.85 THB 59
Dividend Discount
Gordon GGM 4.22 THB 8.40 THB 12.72 THB 70
DDM Multi-Stage 4.22 THB 6.70 THB 8.87 THB 61
Multiples
P/E Multiple 6.03 THB 8.04 THB 10.05 THB 63
P/S Multiple 1.66 THB 2.21 THB 2.76 THB 58
P/B Multiple 2.74 THB 3.65 THB 4.56 THB 55
EV/EBIT 6.80 THB 8.99 THB 11.18 THB 53
EV/EBITDA 7.46 THB 9.87 THB 12.28 THB 54
EV/Revenue 1.78 THB 2.44 THB 3.10 THB 43
Asset-Based
NCAV (Graham) 0.4600 THB 0.6100 THB 0.9100 THB 50
Growth DCF
Growth DCF 3.84 THB 5.42 THB 7.57 THB 72
Rev-Margin DCF 2.46 THB 3.44 THB 4.58 THB 67
Economic Profit
Residual Income 2.02 THB 2.40 THB 8.49 THB 76
ROIC Compounder 3.94 THB 4.68 THB 5.44 THB 67
Growth Earnings
Growth-Adj P/E 4.88 THB 6.97 THB 9.06 THB 68

Widest divergence: Growth Earnings (6.97 THB) versus Asset-Based (0.6100 THB). Highest evidence: Residual Income (76).

Notify me when AUCT reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 990M THB
Revenue growth (YoY) -14.2%
Net margin 18.3%
Return on equity 31.3%
Free cash flow 183M THB FY2025
P/E ratio 13.8
More key figures
Operating margin 22.7%
EPS (TTM) 0.3300 THB
Dividend yield 8.1%
EPS growth (YoY) -36.4%
Net debt 1.8B THB FY2025

Figures from reported company fundamentals · as of Jul 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 63/100

Of which business quality 60 · Market factors (momentum, volatility) 28

Profitability 66
Margins and returns on capital today
Quality Growth 3
Are margins and returns improving?
Cashflow 69
Earnings quality: real cash, not paper profit
Fin. Strength 58
Balance sheet, leverage, solvency risk
Investment 89
Disciplined investing over empire-building
Low Volatility 68
Calm price path (market factor)
Momentum 16
Price trend over the last 3–12 months (market factor)
52W Momentum 5
Distance to the 52-week high (market factor)
Net Issuance 78
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Union Auction Public Company Limited engages in the pro auction services for assets in Thailand. It operates through Auction; and Transportation and Other Services segments.

Full company description

Union Auction Public Company Limited engages in the pro auction services for assets in Thailand. It operates through Auction; and Transportation and Other Services segments. The company offers auction services for motorcycles and other types of assets, such as land and houses, shares, furniture, electric appliances, and brand-name products, including bags, watches, etc. Union Auction Public Company Limited was incorporated in 1991 and is headquartered in Bangkok, Thailand.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Union Auction Public Company reported revenue of 1.0B THB in FY2025 versus 897M THB in FY2021, a compound +3.1%/yr. Reported net income was 201M THB in FY2025, compounding −5.9%/yr from FY2021.

Growth Quality 68/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
1.0B THB
Latest YoY
−21.6%
Avg. growth/yr (3Y) 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.
+2.2%
Avg. growth/yr (5Y) 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.
+3.2%
Avg. growth/yr (14Y) 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.
+10.9%
Revenue +3.1%/yr
FY21 897M THB
FY22 947M THB
FY23 1.2B THB
FY24 1.3B THB
FY25 1.0B THB
Net income −5.9%/yr
FY21 256M THB
FY22 251M THB
FY23 348M THB
FY24 371M THB
FY25 201M THB
Character of growth · EPS growth decomposed (2014-2025) +6.7 % p.a.
Revenue per share +6.4 pp

of which total revenue +6.4 pp · buybacks/dilution +0.0 pp

EBIT margin +0.8 pp
Tax rate +0.1 pp
Residual (interest, one-offs) −0.6 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch AUCT: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "Union Auction Public Company Fair Value". https://www.fairvalue-calculator.com/stock/AUCT

Peer Group

Auto & Truck Dealerships · 102 stocks

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.

Quality Score 63 · Top 25%
Fair Value upside +33% · Above median
Return on equity (TTM) 31% · Top 25%
Return on assets 8% · Top 25%
Net margin (TTM) 18% · Top 25%
Operating margin (TTM) 23% · Top 25%
Revenue growth -14% · Bottom 25%
Dividend yield (TTM) 8.1% · Top 25%

Valuation Multiples vs Auto & Truck Dealerships median · lower = cheaper

P/E (TTM) 13.8× · Cheaper than median
P/B 4.98× · Pricier than 75% of peers
P/S (TTM) 2.52× · Pricier than 75% of peers
P/FCF 0.4× · Cheaper than median
EV/EBITDA 7.9× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 78 · sector 21
FUTURE 0 · sector 9
PAST 100 · sector 20
HEALTH 0 · sector 89
DIVIDEND 100 · sector 49

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Auto & Truck Dealerships stocks, each showing price versus our Fair Value estimate (as of Jul 18, 2026).

Stock Price Fair Value vs Fair Value
Carvana Co CVNA $70.38 $24.58 -65%
Penske Automotive Group PAG $202.66 $241.86 +19%
Hotai Motor Co 2207 476.50 TWD 576.75 TWD +21%
CarMax, Inc KMX $58.47 $29.62 -49%
Lithia Motors, Inc LAD $339.16 $610.95 +80%
AutoNation, Inc AN $205.72 $329.77 +60%
Rush Enterprises, Inc RUSHA $76.89 $66.27 -14%
Valvoline Inc VVV $38.64 $24.57 -36%
OPENLANE, Inc OPLN $39.46 $33.81 -14%
Eagers Automotive Limited APE A$20.83 A$17.66 -15%

Compare Union Auction Public Company with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Union Auction Public Company (AUCT) overvalued or undervalued?
As of Jul 18, 2026, our model estimates a fair value of 5.47 THB versus a price of 4.10 THB, about +33% (undervalued).
What is the fair value of AUCT?
Our model-based fair value for Union Auction Public Company is 5.47 THB (as of Jul 18, 2026), built from audited fundamentals. The current price is 4.10 THB.
What is the quality score of AUCT?
Union Auction Public Company has a Quality Score of 63/100. 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 revenue of Union Auction Public Company (AUCT)?
Union Auction Public Company reported trailing-twelve-month revenue of about 990M THB (latest available figure, as of Jul 18, 2026).
What is the net profit margin of AUCT?
The net profit margin of Union Auction Public Company is about 18.3%, meaning it keeps roughly 18.3% of revenue as net income. Based on the latest reported figures.
Does Union Auction Public Company pay a dividend?
Union Auction Public Company currently shows a dividend yield of about 9.55% relative to its recent price (as of Jul 18, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Union Auction Public Company and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.