CPanel PCL (CPANEL) fair value: what the stock is really worth
As of Oct 9, 2026: fair value of CPanel PCL THB 2.27, price THB 1.42, upside +60.0%, quality 26 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
CPanel Public Company Limited engages in the manufacture and supply of precast concrete wall panels for various construction purposes in Thailand. It provides precast concrete walls and slabs; and precast concrete wall panel under the CPanel trademark. CPanel Public Company Limited was incorporated in 2012 and is headquartered in Chonburi, Thailand.
Stock analysis
CPanel PCL (CPANEL) currently trades at 1.42 THB, while our model-based Fair Value estimate is 2.27 THB, implying the stock looks roughly 37.5% undervalued today.
Show more
Valuation
How firm this estimate is: it rests on 2 models at a data quality of 96/100, which puts the evidence level at low.
Scenario range: 1.69 THB (bear) to 3.40 THB (bull), the price of 1.42 THB sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 26/100 (below-average quality), in the Basic Materials sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
CPanel PCL reported revenue of 255M THB in FY2025 versus 311M THB in FY2021, a compound −4.8%/yr. Reported net income was −23.2M THB in FY2025.
Key figures
Market cap 231M THB (≈ $6.9M) · P/S ratio 1.25 · EPS (TTM) −0.2700 THB · Net margin −9.1% · Return on equity −9.9% · Return on assets (EBIT) 5.3% · Operating margin −79.6% · Revenue (TTM) 184M THB.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).
What moves the price
The share trades about 43% below its 52-week high and 26% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at −46% fair-value upside, at 60%, CPANEL screens cheaper than that median.
Fair Value models
Bear 1.69 THBFair Value 2.27 THBBull 3.40 THB
Price 1.42 THB · Upside +60.0%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single 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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.12/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+3.4%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
−16.0%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+3.0%
Start year 2020 (pandemic)
Revenue growth 8 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+8.0%
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
13.2% (2020) → −11.6% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Building Materials · 254 stocks
Beats the industry median on 3/8 measures
Overall it trails its industry peers.
Valuation
Quality Score26 · Bottom 25%
Fair Value upside+60.0% · Top 25%
Profitability
Return on assets−2.1% · Bottom 25%
Net margin (TTM)−23.7% · Bottom 25%
Operating margin (TTM)−79.6% · Bottom 25%
Growth and dividend
Revenue growth−74.6% · Bottom 25%
Balance sheet
Debt / equity0.01× · Lowest 25%
Valuation Multiplesvs Building Materials median · lower = cheaper
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). "CPanel PCL Fair Value". https://www.fairvalue-calculator.com/stock/CPANEL
Frequently asked questions
Is CPanel PCL (CPANEL) overvalued or undervalued?
As of Oct 3, 2026, our model estimates a fair value of 2.27 THB versus a price of 1.42 THB, about +60% upside (undervalued).
What is the fair value of CPANEL?
Our model-based fair value for CPanel PCL is 2.27 THB (as of Oct 3, 2026), built from audited fundamentals. The current price: 1.42 THB.
What is the quality score of CPANEL?
CPanel PCL has a Quality Score of 26/100. 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 price target for CPanel PCL (CPANEL)?
Our model-based price target is the fair value of 2.27 THB (as of Oct 3, 2026) from 2 valuation models. Cautious scenario 1.69 THB, optimistic scenario 3.40 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the CPanel PCL stock forecast for 2026?
Our models put fair value at 2.27 THB, about +60% upside versus a price of 1.42 THB (undervalued). Cautious scenario 1.69 THB, optimistic scenario 3.40 THB. The calculation is refreshed regularly with new filings.
What is the revenue of CPanel PCL (CPANEL)?
CPanel PCL reported trailing-twelve-month revenue of about 184M THB (latest available figure, as of Oct 3, 2026).
What is the intrinsic value of CPanel PCL (CPANEL)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For CPanel PCL it is 2.27 THB per share (as of Oct 3, 2026), against a price of 1.42 THB. It is the blended result of 2 valuation models (cash flow, earnings, asset, dividend).
Is CPanel PCL stock overvalued or undervalued in 2026?
As of Oct 3, 2026, CPANEL trades below its calculated fair value: price 1.42 THB, fair value 2.27 THB, a gap of about +60% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of CPANEL?
No. The price is what the market pays today (1.42 THB); the fair value is what the company's own numbers justify (2.27 THB). For CPanel PCL the two are 0.8520 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is CPanel PCL worth?
The market values CPanel PCL at about 231M THB (market capitalisation, as of Oct 3, 2026). Per share that is 1.42 THB; our models calculate a fair value of 2.27 THB per share.
What do the bullish and bearish scenarios say about CPANEL?
Our models span a range for CPanel PCL: cautious scenario 1.69 THB, base 2.27 THB, optimistic 3.40 THB per share (as of Oct 3, 2026, price 1.42 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of CPanel PCL (CPANEL)?
Balance-sheet figures for CPanel PCL (as of Oct 3, 2026): return on equity −9.9%, debt of 0.01 per unit of equity. They feed the Quality Score of 26/100, which measures business quality independently of the share price.
How far is CPANEL from its 52-week high?
CPanel PCL trades at 1.42 THB, about 43% below its 52-week high of 2.50 THB and 26% above the low of 1.13 THB (as of Oct 9, 2026). Distance from the high says nothing about value: that is what the fair value of 2.27 THB is for.
Which stocks are comparable to CPanel PCL?
From the same area (Basic Materials) we also value CRH plc, Holcim AG, Martin Marietta Materials, Inc, UltraTech Cement Limited, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is CPanel PCL stock attractive at the current price?
The data as of Oct 3, 2026: price 1.42 THB, calculated fair value 2.27 THB (+60%), Quality Score 26/100, from 2 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of CPANEL calculated?
We run CPanel PCL through 2 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 2.27 THB, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.6 % above its aggregate fair value. CPanel PCL currently trades 38 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of CPanel PCL (CPANEL)?
The closing price on Oct 9, 2026 was 1.42 THB. Our model-based fair value is 2.27 THB, about +60% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with CPanel PCL right now?
The large discount to fair value meets weak quality (26/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case (1.69 THB). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. A fairly wide model range (1.69 THB to 3.40 THB) leaves room in how you read the outcome.
Key figures of CPanel PCL
How large is the market capitalisation of CPanel PCL (CPANEL)?
The market capitalisation of CPanel PCL is 231M THB (≈ $6.9M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of CPanel PCL (CPANEL)?
The price-to-sales ratio of CPanel PCL is 1.25 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of CPanel PCL (CPANEL)?
Earnings per share at CPanel PCL are −0.2700 THB. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of CPanel PCL (CPANEL)?
The net margin of CPanel PCL is −9.1% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of CPanel PCL (CPANEL)?
The return on equity (ROE) of CPanel PCL is −9.9% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of CPanel PCL (CPANEL)?
On an EBIT basis the return on assets of CPanel PCL is 5.3% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of CPanel PCL (CPANEL)?
The operating margin of CPanel PCL is −79.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at CPanel PCL (CPANEL)?
Revenue at CPanel PCL is growing −74.6% versus a year earlier (3y avg −16.0%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at CPanel PCL (CPANEL)?
Earnings per share at CPanel PCL are growing −75.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does CPanel PCL (CPANEL) generate?
The free cash flow of CPanel PCL is −58.8M THB (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does CPanel PCL (CPANEL) carry?
The net debt of CPanel PCL is 561M THB (fiscal year 2025). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch CPanel PCL in the live analysis
One click puts CPanel PCL on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener.
