Fairvalue-Calculator Fairvalue-Calculator
EN DE

Charn Issara Development Public Company (CI) Fair Value & Analysis

Real Estate · TH · Market cap 352M THB

CI Charn Issara Development Public Company CI · BK
Price0.3300 THB
Fair Value0.5013 THB
Upside+51.9%
Quality82/100
Evidence: Medium Range 0.3745 THB – 0.6221 THB

Fair value as of: Jun 26, 2026

From 23 valuation models · updated 3 days ago

Share price +3.1% over the past month.

Price vs Fair Value (12 months)

0.3800 THB 0.2200 THB Fair Value 0.5013 THB Jun 2025 Jun 2026

12‑month range 0.2200 THB – 0.3800 THB · fair‑value band 0.3745 THB – 0.6221 THB · the 0.3300 THB price screens below the 0.5013 THB fair value. As of Jun 26, 2026.

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

Analysis

Charn Issara Development Public Company (CI) currently trades at 0.3300 THB, while our model-based Fair Value estimate is 0.5013 THB — implying the stock looks roughly 51.9% undervalued today. We read business quality at 82/100 (high quality), in the Real Estate 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, Charn Issara Development Public Company generated revenue of 1.7B THB at a net margin of -12.8%. Revenue declined 10.3% year over year. It earns a return on equity of -15.0%. Net debt stands at 7.1B THB. Fundamentals as of Jun 26, 2026

Key figures & financial health

Revenue (TTM) 1.7B THB
Revenue growth (YoY) -10.3%
Net margin -12.8%
Return on equity -15.0%
Free cash flow 257M THB FY2025
Operating margin 18.2%
More key figures
EPS (TTM) -0.2100 THB
EPS growth (YoY) -52.5%
Net debt 7.1B THB FY2025

Figures from reported company fundamentals (EODHD) · as of Jun 26, 2026. TTM = trailing twelve months.

About the company

Charn Issara Development Public Company Limited, together with its subsidiaries, engages in real estate development activities in Thailand. It operates in four segments: Real Estate Development, Lease of Office Condominium Units, Hotel Operations, and Sales of Goods. The company develops and sells residential properties comprising single-detached houses, townhomes, condominiums, and luxury villas; operates hotels; distribution of consumer products; and leases and sells office buildings and shopping centers. It also provides REIT management and property after-sale services. In addition, it manages offices buildings, juristic condominiums, and housing estates. Charn Issara Development Public Company Limited was founded in 1989 and is based in Bangkok, Thailand.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Charn Issara Development Public Company reported revenue of 1.9B THB in FY2025 versus 1.9B THB in FY2021, a compound −0.5%/yr. Reported net income was 263M THB in FY2025.

Revenue −0.5%/yr
FY21 1.9B THB
FY22 2.0B THB
FY23 2.0B THB
FY24 2.8B THB
FY25 1.9B THB
Net income
FY21 −99.3M THB
FY22 −256M THB
FY23 −222M THB
FY24 −264M THB
FY25 263M THB

Open the full interactive analysis →

Similar stocks

6 more Real Estate - Development stocks, each showing price versus our Fair Value estimate (as of Jun 26, 2026).

Stock Price Fair Value vs Fair Value
Vinhomes Joint Stock Company VHM 155,400 VND 148,549 VND -4%
DLF Limited DLF ₹621.35 ₹159.49 -74%
PT Pantai Indah Kapuk Dua Tbk, PANI 6,150 IDR 1,330 IDR -78%
Lodha Developers Limited LODHA ₹926.65 ₹774.29 -16%
Oberoi Realty Limited OBEROIRLTY ₹1,592 ₹1,400 -12%
Godrej Properties Limited GODREJPROP ₹1,799 ₹1,034 -43%

Explore undervalued stocks

More undervalued Real Estate stocks →

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

Frequently asked questions

Is Charn Issara Development Public Company (CI) undervalued?
As of Jun 26, 2026, our model estimates a fair value of 0.5013 THB versus a price of 0.3300 THB — about +52% (undervalued). Model-based estimate, not financial advice.
What is the fair value of CI?
Our 21-model fair value for Charn Issara Development Public Company is 0.5013 THB (as of Jun 26, 2026), built from audited fundamentals. The current price is 0.3300 THB.
What is the quality score of CI?
Charn Issara Development Public Company has a Quality Score of 82/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of Charn Issara Development Public Company (CI)?
Charn Issara Development Public Company reported trailing-twelve-month revenue of about 1.7B THB (latest available figure, as of Jun 26, 2026).
What is the net profit margin of CI?
The net profit margin of Charn Issara Development Public Company is about -12.8%, 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.

Educational research only · not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.