EN DE

Beryl 8 Plus Public Company (BE8) Fair Value & Analysis

Technology · TH · Market cap 1.6B THB

B8 Beryl 8 Plus Public Company BE8 · BK
Price5.60 THB
Fair Value7.18 THB
Upside+28.2%
Quality52/100
Watch Beryl 8 Plus Public Company for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Loss-making · -1.4% net margin
Low debt · generates free cash flow
0.67% dividend yield
Mixed vs. peers (5/12)
Narrow moat 18/100
Evidence: High Range 4.21 THB – 7.18 THB Share as image

Fair value as of: Jul 20, 2026

From 26 valuation models · updated 21 days ago

Share price −7.4% over the past month.

A solid business, screening 28% undervalued on our models.

What matters now

  • Solid quality (52/100) at a price below fair value, the discount is the argument here, not the business quality.
  • Our model range runs from 4.21 THB (bear) to 7.18 THB (bull), base 7.18 THB. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 52/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

60.71 THB 4.07 THB Fair Value 7.18 THB Nov 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 20, 2026.

How to read this chart

57‑month range 4.07 THB – 60.71 THB · fair‑value band 4.21 THB – 7.18 THB · the 5.60 THB price screens below the 7.18 THB fair value. Dashed = 300-day average. As of Jul 20, 2026.

Full chart & analysis →

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

Analysis

Beryl 8 Plus Public Company (BE8) currently trades at 5.60 THB, while our model-based Fair Value estimate is 7.18 THB, implying the stock looks roughly 28.2% undervalued today. The Quality Score stands at 52/100 (solid quality), in the Technology 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, Beryl 8 Plus Public Company generated revenue of 2.4B THB at a net margin of 2.4%. Revenue declined 13.9% year over year. It earns a return on equity of 2.0%. Net debt stands at 160M THB. Fundamentals as of Jul 20, 2026

Our scenario range runs from 4.21 THB (bear case) to 7.18 THB (bull case); at 5.60 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 29% below its 52-week high and 38% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -25% fair-value upside, at 28%, BE8 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
Growth DCF 3.84 THB 6.35 THB 10.30 THB 80
Residual Income 7.19 THB 6.81 THB 5.00 THB 76
Rev-Margin DCF 3.37 THB 5.56 THB 10.11 THB 74
All 26 models by family
DCF Models
FCF DCF 4.07 THB 5.76 THB 10.82 THB 38
Owner Earnings 6.45 THB 12.96 THB 25.03 THB 31
5Y Revenue Exit 3.12 THB 4.91 THB 8.64 THB 39
5Y EBITDA Exit 5.13 THB 8.96 THB 16.48 THB 41
5Y P/E Exit 3.77 THB 7.64 THB 12.86 THB 38
10Y Revenue Exit 3.38 THB 6.41 THB 8.18 THB 36
10Y EBITDA Exit 4.79 THB 10.34 THB 20.07 THB 37
10Y P/E Exit 3.89 THB 7.68 THB 13.78 THB 35
Earnings-Based
Graham-Dodd 1.44 THB 10.07 THB 14.13 THB 54
Lynch FV 4.87 THB 6.95 THB 9.04 THB 50
PEG = 1.0 4.87 THB 6.95 THB 9.04 THB 46
EPV 1.57 THB 1.73 THB 1.86 THB 59
Dividend Discount
Gordon GGM 1.86 THB 3.35 THB 4.62 THB 70
DDM Multi-Stage 1.86 THB 3.06 THB 3.58 THB 61
Multiples
P/E Multiple 3.18 THB 4.25 THB 5.31 THB 63
P/S Multiple 2.71 THB 3.61 THB 4.51 THB 58
P/B Multiple 2.71 THB 3.61 THB 4.51 THB 55
EV/EBIT 3.50 THB 4.54 THB 5.57 THB 53
EV/EBITDA 5.54 THB 7.25 THB 8.97 THB 54
EV/Revenue 2.49 THB 3.38 THB 4.28 THB 43
Asset-Based
NCAV (Graham) 5.38 THB 7.21 THB 10.77 THB 50
Growth DCF
Growth DCF 3.84 THB 6.35 THB 10.30 THB 80
Rev-Margin DCF 3.37 THB 5.56 THB 10.11 THB 74
Economic Profit
Residual Income 7.19 THB 6.81 THB 5.00 THB 76
ROIC Compounder 1.57 THB 1.73 THB 1.86 THB 72
Growth Earnings
Growth-Adj P/E 6.35 THB 9.07 THB 11.79 THB 68

Widest divergence: Growth Earnings (9.07 THB) versus Economic Profit (1.73 THB). Highest evidence: Growth DCF (80).

Notify me when BE8 reaches fair value

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

Key figures & financial health

Revenue (TTM) 2.4B THB
Revenue growth (YoY) +1.7%
Net margin -1.4%
Return on equity -1.1%
Free cash flow 71.6M THB FY2025
Operating margin -9.4%
More key figures
EPS (TTM) -0.1300 THB
Dividend yield 0.7%
EPS growth (YoY) -62.3%
Net debt 160M THB FY2025

Figures from reported company fundamentals · as of Jul 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 52/100

Of which business quality 52 · Market factors (momentum, volatility) 41

Profitability 26
Margins and returns on capital today
Quality Growth 18
Are margins and returns improving?
Cashflow 51
Earnings quality: real cash, not paper profit
Fin. Strength 56
Balance sheet, leverage, solvency risk
Investment 94
Disciplined investing over empire-building
Low Volatility 54
Calm price path (market factor)
Momentum 43
Price trend over the last 3–12 months (market factor)
52W Momentum 24
Distance to the 52-week high (market factor)
Net Issuance 90
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

Beryl 8 Plus Public Company Limited operates as a digital technology consulting company in Thailand. It operates through Strategy and Technology Consulting, and Technology Support Services segments. The company offers CRM, analytics, and digital technology solutions with specialization in customer relationship management (CRM) systems with Salesforce.

Full company description

Beryl 8 Plus Public Company Limited operates as a digital technology consulting company in Thailand. It operates through Strategy and Technology Consulting, and Technology Support Services segments. The company offers CRM, analytics, and digital technology solutions with specialization in customer relationship management (CRM) systems with Salesforce. It is also involved in consultation on telecommunication, branding and digital marketing, and computer and other information, as well as penetration testing for web applications, mobile applications, and network systems; design and installation software to support CRM; accounting, financial, legal, human resource, and procurement services; sales of subscription; and integrated system service management after installation. In addition, the company sells computer hardware and software and related equipment, including network communication equipment and software; engages in the development of enterprise software and project management; and provides services for business consulting, risk assessment, planning, and training, as well as internet system services. The company was incorporated in 2009 and is headquartered in Bangkok, Thailand.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Beryl 8 Plus Public Company reported revenue of 2.4B THB in FY2025 versus 377M THB in FY2021, a compound +58.1%/yr. Reported net income was 56.2M THB in FY2025, compounding −9.1%/yr from FY2021.

Growth Quality 79/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
2.4B THB
Latest YoY
−5.5%
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.
+43.1%
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.
+49.9%
Avg. growth/yr (8Y) 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.
+42.0%
Revenue +58.1%/yr
FY21 377M THB
FY22 805M THB
FY23 2.4B THB
FY24 2.5B THB
FY25 2.4B THB
Net income −9.1%/yr
FY21 82.1M THB
FY22 139M THB
FY23 244M THB
FY24 155M THB
FY25 56.2M THB

Watch BE8: 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). "Beryl 8 Plus Public Company Fair Value". https://www.fairvalue-calculator.com/stock/BE8

Peer Group

Information Technology Services · 475 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 52 · Below median
Fair Value upside +28% · Above median
Return on assets 0% · Bottom 25%
Net margin (TTM) -1% · Bottom 25%
Operating margin (TTM) -9% · Bottom 25%
Revenue growth 2% · Below median
Dividend yield (TTM) 0.7% · Below median
Debt / equity 0.01× · Lower than median

Valuation Multiples vs Information Technology Services median · lower = cheaper

P/S (TTM) 0.02× · Cheaper than 75% of peers
P/FCF 0.7× · Cheaper than median
PEG 0.29× · Cheaper than 75% of peers

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 71 · sector 21
FUTURE 9 · sector 31
PAST 0 · sector 37
HEALTH 99 · sector 97
DIVIDEND 13 · sector 37

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 Information Technology Services stocks, each showing price versus our Fair Value estimate (as of Jul 20, 2026).

Stock Price Fair Value vs Fair Value
International Business Machines Corporation IBM $235.92 $143.90 -39%
Accenture plc ACNN 2,460 MXN 250.95 MXN -90%
Infosys Limited INFY ₹1,156 ₹1,457 +26%
HCL Technologies Limited HCLTECH ₹1,204 ₹1,230 +2%
Wipro Limited WIPRO ₹178.43 ₹226.81 +27%
Tech Mahindra Limited TECHM ₹1,455 ₹1,086 -25%
Samsung SDS Co 018260 199,300 KRW 196,390 KRW -1%
Persistent Systems Limited PERSISTENT ₹5,059 ₹2,364 -53%
Hyundai Autoever Corporation 307950 393,000 KRW 133,088 KRW -66%
Coforge Limited COFORGE ₹1,541 ₹702.84 -54%

Compare Beryl 8 Plus Public Company with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Technology 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 Beryl 8 Plus Public Company (BE8) overvalued or undervalued?
As of Jul 20, 2026, our model estimates a fair value of 7.18 THB versus a price of 5.60 THB, about +28% (undervalued).
What is the fair value of BE8?
Our model-based fair value for Beryl 8 Plus Public Company is 7.18 THB (as of Jul 20, 2026), built from audited fundamentals. The current price is 5.60 THB.
What is the quality score of BE8?
Beryl 8 Plus Public Company has a Quality Score of 52/100. 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 Beryl 8 Plus Public Company (BE8)?
Beryl 8 Plus Public Company reported trailing-twelve-month revenue of about 2.4B THB (latest available figure, as of Jul 20, 2026).
What is the net profit margin of BE8?
The net profit margin of Beryl 8 Plus Public Company is about 2.4%, meaning it keeps roughly 2.4% of revenue as net income. Based on the latest reported figures.

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 Beryl 8 Plus 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.