EN DE

G-Able Public Company (GABLE) Fair Value & Analysis

Technology · TH · Market cap 2.9B THB

GA G-Able Public Company GABLE · BK
Price4.30 THB
Fair Value8.75 THB
Upside+103.5%
Quality59/100
Watch G-Able Public Company for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 6.3% net margin
generates free cash flow
7.96% dividend yield
Ranks above peers (13/13)
Moderate moat 50/100
Evidence: High Range 6.55 THB – 10.96 THB Share as image

Fair value as of: Jul 14, 2026

From 25 valuation models · updated 27 days ago

Share price +6.4% over the past month.

A solid business, screening 103% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (6.55 THB). The market is more pessimistic than our downside scenario.
  • Solid quality (59/100) 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 (3 years)

5.00 THB 2.19 THB Fair Value 8.75 THB May 2023 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 14, 2026.

How to read this chart

39‑month range 2.19 THB – 5.00 THB · fair‑value band 6.55 THB – 10.96 THB · the 4.30 THB price screens below the 8.75 THB fair value. Dashed = 300-day average. As of Jul 14, 2026.

Full chart & analysis →

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

Analysis

G-Able Public Company (GABLE) currently trades at 4.30 THB, while our model-based Fair Value estimate is 8.75 THB, implying the stock looks roughly 103.5% undervalued today. The Quality Score stands at 59/100 (solid quality), in the Technology 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, G-Able Public Company generated revenue of 6.4B THB at a net margin of 6.3%. Revenue grew 8.9% year over year. It earns a return on equity of 17.7%. Net debt stands at 58.0M THB. Fundamentals as of Jul 14, 2026

Our scenario range runs from 6.55 THB (bear case) to 10.96 THB (bull case); at 4.30 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 1% below its 52-week high and 76% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -25% fair-value upside, at 103%, GABLE 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
Residual Income 3.10 THB 3.70 THB 6.71 THB 76
Growth DCF 14.82 THB 19.63 THB 25.98 THB 72
Gordon GGM 2.37 THB 4.27 THB 6.66 THB 70
All 25 models by family
DCF Models
FCF DCF 14.53 THB 19.80 THB 27.08 THB 38
Owner Earnings 7.48 THB 9.69 THB 12.74 THB 31
5Y Revenue Exit 9.98 THB 12.81 THB 16.20 THB 39
5Y EBITDA Exit 10.58 THB 13.89 THB 17.52 THB 41
5Y P/E Exit 10.56 THB 13.85 THB 17.10 THB 38
10Y Revenue Exit 11.48 THB 14.33 THB 17.71 THB 36
10Y EBITDA Exit 12.00 THB 15.04 THB 18.66 THB 37
10Y P/E Exit 11.98 THB 15.02 THB 18.36 THB 35
Earnings-Based
Graham-Dodd 2.99 THB 7.42 THB 9.62 THB 54
PEG = 1.0 1.35 THB 1.93 THB 2.51 THB 46
EPV 6.48 THB 7.13 THB 7.68 THB 59
Dividend Discount
Gordon GGM 2.37 THB 4.27 THB 6.66 THB 70
DDM Multi-Stage 2.37 THB 3.53 THB 4.73 THB 61
Multiples
P/E Multiple 6.59 THB 8.79 THB 10.98 THB 63
P/S Multiple 5.60 THB 7.47 THB 9.34 THB 58
P/B Multiple 5.60 THB 7.47 THB 9.34 THB 55
EV/EBIT 10.07 THB 12.62 THB 15.18 THB 53
EV/EBITDA 9.04 THB 11.25 THB 13.46 THB 54
EV/Revenue 7.57 THB 9.79 THB 12.00 THB 43
Asset-Based
NCAV (Graham) 1.63 THB 2.19 THB 3.27 THB 50
Growth DCF
Growth DCF 14.82 THB 19.63 THB 25.98 THB 72
Rev-Margin DCF 9.98 THB 13.00 THB 16.36 THB 67
Economic Profit
Residual Income 3.10 THB 3.70 THB 6.71 THB 76
ROIC Compounder 6.61 THB 7.41 THB 8.21 THB 67
Growth Earnings
Growth-Adj P/E 5.09 THB 7.27 THB 9.45 THB 68

Widest divergence: DCF Models (13.89 THB) versus Asset-Based (2.19 THB). Highest evidence: Residual Income (76).

Notify me when GABLE reaches fair value

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

Key figures & financial health

Revenue (TTM) 6.4B THB
Revenue growth (YoY) +8.9%
Net margin 6.3%
Return on equity 17.7%
Free cash flow 828M THB FY2025
P/E ratio 7.0
More key figures
Operating margin 6.9%
EPS (TTM) 0.5700 THB
Dividend yield 8.0%
EPS growth (YoY) +11.4%
Net debt 58.0M THB FY2022

Figures from reported company fundamentals · as of Jul 14, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 59/100

Of which business quality 61 · Market factors (momentum, volatility) 89

Profitability 45
Margins and returns on capital today
Quality Growth 41
Are margins and returns improving?
Cashflow 79
Earnings quality: real cash, not paper profit
Fin. Strength 74
Balance sheet, leverage, solvency risk
Investment 36
Disciplined investing over empire-building
Low Volatility 93
Calm price path (market factor)
Momentum 83
Price trend over the last 3–12 months (market factor)
52W Momentum 96
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

G-Able Public Company Limited provides digital solutions, enterprise business, and IT infrastructure solutions in Thailand.

Full company description

G-Able Public Company Limited provides digital solutions, enterprise business, and IT infrastructure solutions in Thailand. The company offers cybersecurity services, including IT infrastructure protection, cloud security protection, application security, data security, endpoint security and user access management, security event monitoring and managed, and security consulting services; and cloud and data center modernization, such as backup recovery and archiving, infrastructure workload optimization, branch transformation, cloud journey/cloud enablement, application development platform, contact center, digital workplace, cloud migration, and ADA booking solutions. It also provides data and analytics solutions comprising data platform and management, modern business intelligence and visualization, and advanced data analytics; and digital business and application, consisting of digital insurance, digital lending, appraisal, digital business operation, WhiteFact PDPA technologies platform, cloud native application development, SAP, financial technology, application transformation, and quality assurance and assistance. In addition, the company offers managed tech services, such as operation strategy, operation optimization, operation performance and analytics, cloud and infrastructure operation, security operation, application operation, data operation, endpoint operation, business process operation, and IT operation service center. Further, it provides distribution and provision of services related to the installation, development, and integration of computer systems, software, and related equipment; consulting services; and rental for computer equipment and maintenance service of computer systems and technology. It serves various industries, including education, energy and industrial, financial, telecommunication, media, retail, healthcare, real estate, service, SMEs, and startups. G-Able Public Company Limited was founded in 1989 and is based in Bangkok, Thailand.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

G-Able Public Company reported revenue of 6.2B THB in FY2025 versus 4.9B THB in FY2021, a compound +6.0%/yr. Reported net income was 308M THB in FY2025, compounding +5.8%/yr from FY2021.

Growth Quality 71/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
6.2B THB
Latest YoY
+1.0%
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.
+9.6%
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.
+3.8%
Revenue +6.0%/yr
FY21 4.9B THB
FY22 4.7B THB
FY23 5.3B THB
FY24 6.2B THB
FY25 6.2B THB
Net income +5.8%/yr
FY21 245M THB
FY22 267M THB
FY23 252M THB
FY24 237M THB
FY25 308M THB

Watch GABLE: 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). "G-Able Public Company Fair Value". https://www.fairvalue-calculator.com/stock/GABLE

Peer Group

Information Technology Services · 475 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 59 · Above median
Fair Value upside +104% · Top 25%
Return on equity (TTM) 18% · Top 25%
Return on assets 5% · Above median
Net margin (TTM) 6% · Above median
Operating margin (TTM) 7% · Above median
Revenue growth 9% · Above median
Dividend yield (TTM) 8.0% · Top 25%

Valuation Multiples vs Information Technology Services median · lower = cheaper

P/E (TTM) 7.3× · Cheaper than 75% of peers
P/B 1.27× · Cheaper than median
P/S (TTM) 0.46× · Cheaper than median
P/FCF 0.1× · Cheaper than 75% of peers
EV/EBITDA 2.3× · 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 100 · sector 21
FUTURE 45 · sector 31
PAST 71 · sector 37
HEALTH 0 · sector 97
DIVIDEND 100 · sector 37

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 Information Technology Services stocks, each showing price versus our Fair Value estimate (as of Jul 14, 2026).

Stock Price Fair Value vs Fair Value
International Business Machines Corporation IBM $235.92 $143.90 -39%
Accenture plc ACNN 2,460 MXN 250.95 MXN -90%
Infosys Limited INFY ₹1,156 ₹1,457 +26%
HCL Technologies Limited HCLTECH ₹1,204 ₹1,230 +2%
Wipro Limited WIPRO ₹178.43 ₹226.81 +27%
Tech Mahindra Limited TECHM ₹1,455 ₹1,086 -25%
Samsung SDS Co 018260 199,300 KRW 196,390 KRW -1%
Persistent Systems Limited PERSISTENT ₹5,059 ₹2,364 -53%
Hyundai Autoever Corporation 307950 393,000 KRW 133,088 KRW -66%
Coforge Limited COFORGE ₹1,541 ₹702.84 -54%

Compare G-Able Public Company with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Technology 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 G-Able Public Company (GABLE) overvalued or undervalued?
As of Jul 14, 2026, our model estimates a fair value of 8.75 THB versus a price of 4.30 THB, about +103% (undervalued).
What is the fair value of GABLE?
Our model-based fair value for G-Able Public Company is 8.75 THB (as of Jul 14, 2026), built from audited fundamentals. The current price is 4.30 THB.
What is the quality score of GABLE?
G-Able Public Company has a Quality Score of 59/100. 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 G-Able Public Company (GABLE)?
G-Able Public Company reported trailing-twelve-month revenue of about 6.4B THB (latest available figure, as of Jul 14, 2026).
What is the net profit margin of GABLE?
The net profit margin of G-Able Public Company is about 6.3%, meaning it keeps roughly 6.3% of revenue as net income. Based on the latest reported figures.
Does G-Able Public Company pay a dividend?
G-Able Public Company currently shows a dividend yield of about 8.00% relative to its recent price (as of Jul 14, 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 G-Able 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.