EN DE

BTS Group (BTS) Fair Value & Analysis

Industrials · TH · Market cap 35.1B THB

BG BTS Group BTS · BK
Price2.08 THB
Fair Value2.07 THB
Upside-0.7%
Quality41/100
Watch BTS Group for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Loss-making · -4.9% net margin
High debt · generates free cash flow
Trails peers (4/12)
Narrow moat 28/100
Evidence: Medium Range 1.05 THB – 2.35 THB Share as image

Fair value as of: Aug 13, 2026

From 7 valuation models · updated yesterday

Share price −4.6% over the past month.

Below-average quality, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • A fairly wide model range (1.05 THB to 2.35 THB) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

9.64 THB 1.99 THB Fair Value 2.07 THB Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range 1.99 THB – 9.64 THB · fair‑value band 1.05 THB – 2.35 THB · the 2.08 THB price screens above the 2.07 THB fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

BTS Group (BTS) currently trades at 2.08 THB, while our model-based Fair Value estimate is 2.07 THB, implying the stock looks roughly 0.7% fairly valued today. The Quality Score stands at 41/100 (below-average quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, BTS Group generated revenue of 23.4B THB at a net margin of -4.9%. Revenue grew 3.9% year over year. It earns a return on equity of -2.4%. Net debt stands at 169B THB. Fundamentals as of Aug 13, 2026

Our scenario range runs from 1.05 THB (bear case) to 2.35 THB (bull case); at 2.08 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 55% below its 52-week high and 5% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -47% fair-value upside, at -1%, BTS 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 26.53 THB 60.31 THB 115.65 THB 80
NCAV (Graham) 1.81 THB 2.43 THB 3.63 THB 50
5Y EBITDA Exit 3.64 THB 6.88 THB 13.03 THB 41
All 7 models by family
DCF Models
FCF DCF 28.70 THB 49.61 THB 116.20 THB 38
5Y Revenue Exit 3.55 THB 6.70 THB 12.86 THB 39
5Y EBITDA Exit 3.64 THB 6.88 THB 13.03 THB 41
10Y Revenue Exit 10.96 THB 21.46 THB 24.41 THB 36
10Y EBITDA Exit 11.10 THB 21.66 THB 36.01 THB 37
Asset-Based
NCAV (Graham) 1.81 THB 2.43 THB 3.63 THB 50
Growth DCF
Growth DCF 26.53 THB 60.31 THB 115.65 THB 80

Widest divergence: Growth DCF (60.31 THB) versus Asset-Based (2.43 THB). Highest evidence: Growth DCF (80).

Notify me when BTS reaches fair value

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

Key figures & financial health

Revenue (TTM) 23.4B THB
Revenue growth (YoY) +3.9%
Net margin -4.9%
Return on equity -2.4%
Free cash flow 34.9B THB FY2026
Operating margin 6.4%
More key figures
EPS (TTM) -0.0700 THB
EPS growth (YoY) -45.8%
Net debt 169B THB FY2026

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 41/100

Of which business quality 41 · Market factors (momentum, volatility) 35

Profitability 6
Margins and returns on capital today
Quality Growth 63
Are margins and returns improving?
Cashflow 100
Earnings quality: real cash, not paper profit
Fin. Strength 9
Balance sheet, leverage, solvency risk
Investment 77
Disciplined investing over empire-building
Low Volatility 74
Calm price path (market factor)
Momentum 27
Price trend over the last 3–12 months (market factor)
52W Momentum 3
Distance to the 52-week high (market factor)
Net Issuance 5
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

BTS Group Holdings Public Company Limited engages in mass transportation, marketing, and other businesses in Thailand. It operates in three segments: Move, Mix, and Match.

Full company description

BTS Group Holdings Public Company Limited engages in mass transportation, marketing, and other businesses in Thailand. It operates in three segments: Move, Mix, and Match. The Move segment operates and maintains BTS Sky Train system; constructs, installs, operates, and maintains electric rails; and provides train procurement services and other related, and bus rapid transit services. Its Mix segment offers marketing solutions through offline and online media; advertising, digital, and sales services; system installation and integration services; and insurance brokerage services for offline and online distribution channels, as well as services related to rabbit card. The Match segment offers investment in various businesses, such as hotel business, rental business, management business real estate for sale business, insurance business, asset management business restaurants operations, construction service business, golf course services, system installation service business, and other services business. The company invests in the securities of other companies; and provides management and consultancy, real estate development and financial services business, property development, architecture and engineering work consultancy, office space rental, ecommerce, electronic payment, electronic money, bill payment, and CRM loyalty program and coupon kiosks services, as well as lending services through digital platform. In addition, it publishes and distributes books for edutainment; develops software and provides technology and system integration services; and manages food and beverage businesses, as well as involved in cleaning services business. The company was formerly known as Tanayong Public Company Limited and changed its name to BTS Group Holdings Public Company Limited in May 2010. BTS Group Holdings Public Company Limited was founded in 1968 and is headquartered in Bangkok, Thailand.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

BTS Group reported revenue of 21.1B THB in FY2026 versus 25.8B THB in FY2022, a compound −4.8%/yr. Reported net income was −1.2B THB in FY2026.

Growth Quality 21/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2026)
21.1B THB
Latest YoY
+16.7%
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.
+5.5%
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.
−9.5%
Avg. growth/yr (26Y) 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.
+13.0%
Revenue −4.8%/yr
FY22 25.8B THB
FY23 18.0B THB
FY24 18.2B THB
FY25 18.1B THB
FY26 21.1B THB
Net income
FY22 3.8B THB
FY23 1.8B THB
FY24 −5.2B THB
FY25 2.1B THB
FY26 −1.2B THB
Character of growth · EPS growth decomposed (2014-2025) −13.9 % p.a.
Revenue per share +3.9 pp

of which total revenue +5.7 pp · buybacks/dilution −1.7 pp

EBIT margin −4.7 pp
Tax rate −4.1 pp
Residual (interest, one-offs) −9.0 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 BTS: 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). "BTS Group Fair Value". https://www.fairvalue-calculator.com/stock/BTS

Peer Group

Railroads · 114 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 41 · Bottom 25%
Fair Value upside −1% · Above median
Return on assets 0% · Bottom 25%
Net margin (TTM) -5% · Bottom 25%
Operating margin (TTM) 6% · Below median
Revenue growth 4% · Above median
Debt / equity 2.48× · Higher than 75% of peers

Valuation Multiples vs Railroads median · lower = cheaper

P/S (TTM) 0.05× · Cheaper than 75% of peers
P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 32.5× · Pricier than 75% of peers
PEG 5.96× · Pricier 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 32 · sector 25
FUTURE 20 · sector 19
PAST 0 · sector 30
HEALTH 0 · sector 89
DIVIDEND 0 · sector 41

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 Railroads stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Union Pacific Corporation UNP $293.73 $141.29 -52%
CSX Corporation CSX $50.08 $12.62 -75%
Canadian Pacific Kansas City Limited CP $92.69 $34.23 -63%
Canadian National Railway Company CNR C$176.01 C$92.68 -47%
Norfolk Southern Corporation NSC $335.41 $114.55 -66%
Westinghouse Air Brake Technologies Corporation WAB $295.54 $144.80 -51%
Beijing-Shanghai High-Speed Railway Co 601816 ¥5.04 ¥5.65 +12%
MTR Corporation 0066 HK$32.30 HK$17.85 -45%
CRRC Corporation 601766 ¥5.98 ¥9.53 +59%
Daqin Railway Co 601006 ¥4.72 ¥6.22 +32%

Compare BTS Group with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 BTS Group (BTS) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 2.07 THB versus a price of 2.08 THB, about −1% (fairly valued).
What is the fair value of BTS?
Our model-based fair value for BTS Group is 2.07 THB (as of Aug 13, 2026), built from audited fundamentals. The current price is 2.08 THB.
What is the quality score of BTS?
BTS Group has a Quality Score of 41/100. 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 BTS Group (BTS)?
BTS Group reported trailing-twelve-month revenue of about 23.4B THB (latest available figure, as of Aug 13, 2026).
What is the net profit margin of BTS?
The net profit margin of BTS Group is about -4.9%, meaning it is currently running at a net loss. 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 BTS Group 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.