EN DE

CH. Karnchang Public Company (CK) Fair Value & Analysis

Industrials · TH · Market cap 31.1B THB

CK CH. Karnchang Public Company CK · BK
Price18.60 THB
Fair Value33.67 THB
Upside+81.0%
Quality56/100
Watch CH. Karnchang Public Company for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 7.6% net margin
Moderate debt · generates free cash flow
2.46% dividend yield
Mixed vs. peers (8/15)
Narrow moat 40/100
Evidence: High Range 25.25 THB – 42.09 THB Share as image

Fair value as of: Jul 17, 2026

From 23 valuation models · updated 24 days ago

Share price −0.5% over the past month.

A solid business, screening 81% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (25.25 THB). The market is more pessimistic than our downside scenario.
  • Solid quality (56/100) 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)

23.12 THB 10.28 THB Fair Value 33.67 THB Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

60‑month range 10.28 THB – 23.12 THB · fair‑value band 25.25 THB – 42.09 THB · the 18.60 THB price screens below the 33.67 THB fair value. Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

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

Analysis

CH. Karnchang Public Company (CK) currently trades at 18.60 THB, while our model-based Fair Value estimate is 33.67 THB, implying the stock looks roughly 81.0% undervalued today. The Quality Score stands at 56/100 (solid quality), in the Industrials 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, CH. Karnchang Public Company generated revenue of 44.6B THB at a net margin of 7.6%. Revenue grew 2.7% year over year. It earns a return on equity of 12.2%. Net debt stands at 38.0B THB. Fundamentals as of Jul 17, 2026

Our scenario range runs from 25.25 THB (bear case) to 42.09 THB (bull case); at 18.60 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 7% below its 52-week high and 88% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -45% fair-value upside, at 81%, CK 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 54.14 THB 90.43 THB 143.58 THB 80
Residual Income 15.42 THB 18.28 THB 38.27 THB 76
Rev-Margin DCF 12.74 THB 21.10 THB 31.40 THB 74
All 23 models by family
DCF Models
FCF DCF 53.33 THB 95.14 THB 160.88 THB 38
Owner Earnings 11.73 THB 28.17 THB 54.01 THB 31
5Y Revenue Exit 12.74 THB 20.00 THB 28.05 THB 39
5Y EBITDA Exit 16.00 THB 26.22 THB 37.35 THB 41
5Y P/E Exit 26.64 THB 46.58 THB 67.38 THB 38
10Y Revenue Exit 26.36 THB 36.75 THB 48.97 THB 36
10Y EBITDA Exit 28.68 THB 41.13 THB 56.22 THB 37
10Y P/E Exit 35.52 THB 55.43 THB 79.62 THB 35
Earnings-Based
Graham-Dodd 13.47 THB 46.48 THB 62.42 THB 54
Lynch FV 10.75 THB 15.35 THB 19.96 THB 50
PEG = 1.0 10.75 THB 15.35 THB 19.96 THB 46
Dividend Discount
Gordon GGM 3.22 THB 6.69 THB 10.61 THB 70
DDM Multi-Stage 3.22 THB 5.58 THB 7.02 THB 61
Multiples
P/E Multiple 31.20 THB 41.59 THB 51.99 THB 63
P/S Multiple 25.25 THB 33.67 THB 42.09 THB 58
P/B Multiple 25.25 THB 33.67 THB 42.09 THB 55
EV/EBIT 1.46 THB 53
EV/EBITDA 2.34 THB 6.73 THB 54
Asset-Based
NCAV (Graham) 8.38 THB 11.22 THB 16.75 THB 50
Growth DCF
Growth DCF 54.14 THB 90.43 THB 143.58 THB 80
Rev-Margin DCF 12.74 THB 21.10 THB 31.40 THB 74
Economic Profit
Residual Income 15.42 THB 18.28 THB 38.27 THB 76
Growth Earnings
Growth-Adj P/E 26.76 THB 38.23 THB 49.70 THB 68

Widest divergence: Growth Earnings (38.23 THB) versus Dividend Discount (5.58 THB). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 44.6B THB
Revenue growth (YoY) +2.3%
Net margin 7.6%
Return on equity 12.2%
Free cash flow 9.9B THB FY2025
P/E ratio 9.2
More key figures
Operating margin 3.5%
EPS (TTM) 2.01 THB
Dividend yield 2.5%
EPS growth (YoY) +16.9%
Net debt 38.0B THB FY2025

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 56/100

Of which business quality 55 · Market factors (momentum, volatility) 81

Profitability 29
Margins and returns on capital today
Quality Growth 54
Are margins and returns improving?
Cashflow 93
Earnings quality: real cash, not paper profit
Fin. Strength 15
Balance sheet, leverage, solvency risk
Investment 72
Disciplined investing over empire-building
Low Volatility 70
Calm price path (market factor)
Momentum 87
Price trend over the last 3–12 months (market factor)
52W Momentum 86
Distance to the 52-week high (market factor)
Net Issuance 83
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

CH. Karnchang Public Company Limited, together with its subsidiaries, provides construction services in Thailand and the Lao People's Democratic Republic. It operates through two segments, Construction and Related Service and Investment in Infrastructure Business.

Full company description

CH. Karnchang Public Company Limited, together with its subsidiaries, provides construction services in Thailand and the Lao People's Democratic Republic. It operates through two segments, Construction and Related Service and Investment in Infrastructure Business. The company engages in the construction of mass rapid transit systems, airports, roads and expressways, energy projects, water supply and harbour projects, and buildings. It also invests in infrastructure project development business; and sells construction materials. The company serves government agencies and private customers. CH. Karnchang Public Company Limited was founded in 1972 and is based in Bangkok, Thailand.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

CH. Karnchang Public Company reported revenue of 44.3B THB in FY2025 versus 12.2B THB in FY2021, a compound +38.0%/yr. Reported net income was 3.3B THB in FY2025, compounding +38.5%/yr from FY2021.

Growth Quality 95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
44.3B THB
Latest YoY
+18.2%
Avg. growth/yr (3Y)
+34.7%
Avg. growth/yr (5Y)
+21.5%
Avg. growth/yr (25Y)
+8.8%
Revenue +38.0%/yr
FY21 12.2B THB
FY22 18.1B THB
FY23 36.8B THB
FY24 37.5B THB
FY25 44.3B THB
Net income +38.5%/yr
FY21 906M THB
FY22 1.1B THB
FY23 1.5B THB
FY24 1.4B THB
FY25 3.3B THB

Watch CK: 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). "CH. Karnchang Public Company Fair Value". https://www.fairvalue-calculator.com/stock/CK

Peer Group

Engineering & Construction · 837 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 56 · Above median
Fair Value upside +81% · Top 25%
Return on equity (TTM) 12% · Above median
Return on assets 1% · Below median
Net margin (TTM) 8% · Top 25%
Operating margin (TTM) 3% · Below median
Revenue growth 2% · Below median
Dividend yield (TTM) 2.5% · Above median
Debt / equity 1.26× · Higher than 75% of peers

Valuation Multiples vs Engineering & Construction median · lower = cheaper

P/E (TTM) 9.2× · Cheaper than 75% of peers
P/B 1.10× · Cheaper than median
P/S (TTM) 0.70× · Pricier than median
P/FCF 0.1× · Cheaper than 75% of peers
EV/EBITDA 24.9× · Pricier than 75% of peers
PEG 1.81× · 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 100 · sector 16
FUTURE 12 · sector 18
PAST 49 · sector 26
HEALTH 37 · sector 94
DIVIDEND 49 · sector 33

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 Engineering & Construction stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
Larsen & Toubro Limited LT ₹3,815 ₹1,994 -48%
Samsung C&T Corporation 028260 346,000 KRW 268,779 KRW -22%
Hyundai Engineering & Construction Co 000720 99,000 KRW 63,993 KRW -35%
United Integrated Services Co 2404 1,250 TWD 925.62 TWD -26%
Samsung E&A Co 028050 42,550 KRW 44,840 KRW +5%
Rail Vikas Nigam Limited RVNL ₹232.67 ₹61.46 -74%
Daewoo Engineering & Construction Co 047040 16,240 KRW 6,507 KRW -60%
NBCC (India) Limited NBCC ₹96.32 ₹48.22 -50%
Cemindia Projects Limited CEMPRO ₹1,330 ₹730.69 -45%
KEPCO Engineering & Construction Company 052690 92,700 KRW 20,172 KRW -78%

Compare CH. Karnchang Public Company 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 CH. Karnchang Public Company (CK) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of 33.67 THB versus a price of 18.60 THB, about +81% (undervalued).
What is the fair value of CK?
Our model-based fair value for CH. Karnchang Public Company is 33.67 THB (as of Jul 17, 2026), built from audited fundamentals. The current price is 18.60 THB.
What is the quality score of CK?
CH. Karnchang Public Company has a Quality Score of 56/100. 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 CH. Karnchang Public Company (CK)?
CH. Karnchang Public Company reported trailing-twelve-month revenue of about 44.6B THB (latest available figure, as of Jul 17, 2026).
What is the net profit margin of CK?
The net profit margin of CH. Karnchang Public Company is about 7.6%, meaning it keeps roughly 7.6% of revenue as net income. Based on the latest reported figures.
Does CH. Karnchang Public Company pay a dividend?
CH. Karnchang Public Company currently shows a dividend yield of about 2.49% relative to its recent price (as of Jul 17, 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 CH. Karnchang 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.