EN DE

Banpu Power Public Company (BPP) Fair Value & Analysis

Utilities · TH · Market cap 36.3B THB

BP Banpu Power Public Company BPP · BK
Price12.00 THB
Fair Value16.88 THB
Upside+40.7%
Quality55/100
Watch Banpu Power Public Company for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 32.2% net margin
Moderate debt · generates free cash flow
Ranks above peers (10/15)
Moderate moat 60/100
Evidence: Medium Range 12.66 THB – 21.10 THB Share as image

Fair value as of: Jul 16, 2026

From 26 valuation models · updated 25 days ago

Share price +8.1% over the past month.

A solid business, screening 41% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (12.66 THB). The market is more pessimistic than our downside scenario.
  • Solid quality (55/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

16.00 THB 5.86 THB Fair Value 16.88 THB Feb 2021 Jul 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range 5.86 THB – 16.00 THB · fair‑value band 12.66 THB – 21.10 THB · the 12.00 THB price screens below the 16.88 THB fair value. Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

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

Analysis

Banpu Power Public Company (BPP) currently trades at 12.00 THB, while our model-based Fair Value estimate is 16.88 THB, implying the stock looks roughly 40.7% undervalued today. The Quality Score stands at 55/100 (solid quality), in the Utilities 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: medium), always confirm before acting.

Over the trailing twelve months, Banpu Power Public Company generated revenue of 25.8B THB at a net margin of 32.2%. Revenue declined 28.3% year over year. It earns a return on equity of 16.7%. Net debt stands at 31.2B THB. Fundamentals as of Jul 16, 2026

Our scenario range runs from 12.66 THB (bear case) to 21.10 THB (bull case); at 12.00 THB, the current price sits below 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 6% below its 52-week high and 105% above its 52-week low, currently above its 200-day average. For context, the median of 10 Utilities peers we cover trades at -59% fair-value upside, at 41%, BPP 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 BearBaseBull Evidence
Highest evidence
Growth DCF 3.82 THB 14.14 THB 31.06 THB 80
Residual Income 12.68 THB 13.21 THB 13.62 THB 76
Rev-Margin DCF 3.34 THB 11.34 THB 28.08 THB 74
All 26 models by family
DCF Models
FCF DCF 4.48 THB 10.87 THB 31.23 THB 38
Owner Earnings 14.48 THB 41.46 THB 98.10 THB 31
5Y Revenue Exit 2.39 THB 9.08 THB 23.07 THB 39
5Y EBITDA Exit 4.15 THB 12.63 THB 29.27 THB 41
5Y P/E Exit 6.51 THB 23.52 THB 46.84 THB 38
10Y Revenue Exit 2.83 THB 14.32 THB 21.68 THB 36
10Y EBITDA Exit 4.45 THB 18.11 THB 41.93 THB 37
10Y P/E Exit 6.17 THB 23.19 THB 51.46 THB 35
Earnings-Based
Graham-Dodd 6.75 THB 47.09 THB 66.08 THB 54
Lynch FV 24.33 THB 34.75 THB 45.18 THB 50
PEG = 1.0 24.33 THB 34.75 THB 45.18 THB 46
EPV 1.09 THB 2.06 THB 59
Dividend Discount
Gordon GGM 5.05 THB 10.50 THB 16.66 THB 70
DDM Multi-Stage 5.05 THB 8.85 THB 11.02 THB 61
Multiples
P/E Multiple 13.40 THB 17.87 THB 22.34 THB 63
P/S Multiple 12.66 THB 16.88 THB 21.10 THB 58
P/B Multiple 12.66 THB 16.88 THB 21.10 THB 55
EV/EBIT 2.51 THB 5.57 THB 8.63 THB 53
EV/EBITDA 3.61 THB 7.04 THB 10.47 THB 54
EV/Revenue 0.7600 THB 3.94 THB 7.12 THB 43
Asset-Based
NCAV (Graham) 7.94 THB 10.64 THB 15.88 THB 50
Growth DCF
Growth DCF 3.82 THB 14.14 THB 31.06 THB 80
Rev-Margin DCF 3.34 THB 11.34 THB 28.08 THB 74
Economic Profit
Residual Income 12.68 THB 13.21 THB 13.62 THB 76
ROIC Compounder 1.09 THB 2.06 THB 72
Growth Earnings
Growth-Adj P/E 30.40 THB 43.43 THB 56.46 THB 68

Widest divergence: Growth Earnings (43.43 THB) versus Economic Profit (1.09 THB). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 25.8B THB
Revenue growth (YoY) -28.3%
Net margin 32.2%
Return on equity 16.7%
Free cash flow 2.0B THB FY2025
P/E ratio 4.2
More key figures
Operating margin 13.4%
EPS (TTM) 2.73 THB
EPS growth (YoY) +923%
Net debt 31.2B THB FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 55/100

Of which business quality 50 · Market factors (momentum, volatility) 76

Profitability 28
Margins and returns on capital today
Quality Growth 54
Are margins and returns improving?
Cashflow 44
Earnings quality: real cash, not paper profit
Fin. Strength 34
Balance sheet, leverage, solvency risk
Investment 88
Disciplined investing over empire-building
Low Volatility 71
Calm price path (market factor)
Momentum 70
Price trend over the last 3–12 months (market factor)
52W Momentum 94
Distance to the 52-week high (market factor)
Net Issuance 82
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

Banpu Power Public Company Limited engages in the generation and distribution of thermal and renewable power in Thailand, Laos, China, Japan, Vietnam, Indonesia, Australia, and the United States. It produces and sells power using solar, wind, coal, and natural gas.

Full company description

Banpu Power Public Company Limited engages in the generation and distribution of thermal and renewable power in Thailand, Laos, China, Japan, Vietnam, Indonesia, Australia, and the United States. It produces and sells power using solar, wind, coal, and natural gas. The company is also involved in the production and trading of steam and power; provision of solar rooftops, electric vehicles, energy storage, and energy management systems; energy generation support activities; and investment in power business. It owns and operates power plants and projects. The company was founded in 1996 and is based in Bangkok, Thailand. Banpu Power Public Company Limited operates as a subsidiary of Banpu Public Company Limited.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Banpu Power Public Company reported revenue of 27.9B THB in FY2025 versus 6.8B THB in FY2021, a compound +42.3%/yr. Reported net income was 3.0B THB in FY2025, compounding −0.8%/yr from FY2021.

Growth Quality 95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
27.9B THB
Latest YoY
+7.8%
Avg. growth/yr (3Y)
+4.4%
Avg. growth/yr (5Y)
+38.3%
Avg. growth/yr (14Y)
+70.4%
Revenue +42.3%/yr
FY21 6.8B THB
FY22 24.5B THB
FY23 30.4B THB
FY24 25.8B THB
FY25 27.9B THB
Net income −0.8%/yr
FY21 3.1B THB
FY22 5.7B THB
FY23 5.3B THB
FY24 1.7B THB
FY25 3.0B THB

Watch BPP: 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). "Banpu Power Public Company Fair Value". https://www.fairvalue-calculator.com/stock/BPP

Peer Group

Utilities - Independent Power Producers · 78 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 55 · Above median
Fair Value upside +41% · Top 25%
Return on equity (TTM) 17% · Top 25%
Return on assets 2% · Below median
Net margin (TTM) 32% · Top 25%
Operating margin (TTM) 13% · Below median
Revenue growth -28% · Bottom 25%
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.57× · Lower than median

Valuation Multiples vs Utilities - Independent Power Producers median · lower = cheaper

P/E (TTM) 4.4× · Cheaper than 75% of peers
P/B 0.75× · Cheaper than median
P/S (TTM) 1.40× · Cheaper than median
P/FCF 0.5× · Cheaper than median
EV/EBITDA 11.7× · Pricier 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 88 · sector 23
FUTURE 0 · sector 0
PAST 67 · sector 31
HEALTH 72 · sector 70
DIVIDEND 0 · sector 52

Insider activity: 40/100

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 Utilities - Independent Power Producers stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Constellation Energy Corporation CEG $257.57 $89.08 -65%
Vistra Corp VST $158.86 $47.59 -70%
Adani Power Limited ADANIPOWER ₹218.45 ₹75.57 -65%
CGN Power Co 003816 ¥3.88 ¥3.13 -19%
NRG Energy, Inc NRG $137.90 $56.02 -59%
Gulf Development Public Company GULF 67.50 THB 40.44 THB -40%
Adani Energy Solutions Limited ADANIENSOL ₹1,730 ₹342.02 -80%
Talen Energy Corporation TLN $372.37 $44.67 -88%
Datang International Power Generation Co 601991 ¥5.80 ¥4.95 -15%
Power Assets Holdings 0006 HK$58.45 HK$31.90 -45%

Compare Banpu Power Public Company with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Utilities 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 Banpu Power Public Company (BPP) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of 16.88 THB versus a price of 12.00 THB, about +41% (undervalued).
What is the fair value of BPP?
Our model-based fair value for Banpu Power Public Company is 16.88 THB (as of Jul 16, 2026), built from audited fundamentals. The current price is 12.00 THB.
What is the quality score of BPP?
Banpu Power Public Company has a Quality Score of 55/100. 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 Banpu Power Public Company (BPP)?
Banpu Power Public Company reported trailing-twelve-month revenue of about 25.8B THB (latest available figure, as of Jul 16, 2026).
What is the net profit margin of BPP?
The net profit margin of Banpu Power Public Company is about 32.2%, meaning it keeps roughly 32.2% 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 Banpu Power 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.