EN DE

Gunkul Engineering Public Company (GUNKUL) Fair Value & Analysis

Utilities · TH · Market cap 47.1B THB

GE Gunkul Engineering Public Company GUNKUL · BK
Price5.15 THB
Fair Value2.54 THB
Upside-50.7%
Quality67/100
Watch Gunkul Engineering Public Company for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Highly profitable · 23.1% net margin
Moderate debt · generates free cash flow
2.80% dividend yield
Ranks above peers (9/15)
Moderate moat 59/100
Evidence: High Range 1.55 THB – 3.53 THB Share as image

Fair value as of: Jul 18, 2026

From 26 valuation models · updated 23 days ago

Share price +10.0% over the past month.

A solid business, but screening 51% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (3.53 THB). The favourable scenario is already priced in.
  • Solid but not exceptional quality (67/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (1.55 THB to 3.53 THB) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

5.86 THB 1.26 THB Fair Value 2.54 THB Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 18, 2026.

How to read this chart

60‑month range 1.26 THB – 5.86 THB · fair‑value band 1.55 THB – 3.53 THB · the 5.15 THB price screens above the 2.54 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 18, 2026.

Full chart & analysis →

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

Analysis

Gunkul Engineering Public Company (GUNKUL) currently trades at 5.15 THB, while our model-based Fair Value estimate is 2.54 THB, implying the stock looks roughly 50.7% overvalued today. The Quality Score stands at 67/100 (solid quality), in the Utilities 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: high).

Over the trailing twelve months, Gunkul Engineering Public Company generated revenue of 8.0B THB at a net margin of 23.1%. Revenue grew 37.9% year over year. It earns a return on equity of 12.8%. Net debt stands at 12.6B THB. Fundamentals as of Jul 18, 2026

Our scenario range runs from 1.55 THB (bear case) to 3.53 THB (bull case); at 5.15 THB, the current price sits above 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 near its 52-week high and 313% above its 52-week low, currently above its 200-day average. For context, the median of 10 Utilities peers we cover trades at -59% fair-value upside, at -51%, GUNKUL 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 2.89 THB 5.80 THB 10.72 THB 80
Residual Income 1.50 THB 1.77 THB 3.30 THB 76
Rev-Margin DCF 1.05 THB 2.13 THB 3.54 THB 74
All 26 models by family
DCF Models
FCF DCF 2.92 THB 6.08 THB 11.59 THB 38
Owner Earnings 2.31 THB 4.97 THB 9.61 THB 31
5Y Revenue Exit 1.05 THB 2.11 THB 3.48 THB 39
5Y EBITDA Exit 2.13 THB 4.34 THB 7.08 THB 41
5Y P/E Exit 2.23 THB 4.55 THB 7.19 THB 38
10Y Revenue Exit 1.61 THB 2.83 THB 4.56 THB 36
10Y EBITDA Exit 2.36 THB 4.46 THB 7.58 THB 37
10Y P/E Exit 2.43 THB 4.62 THB 7.67 THB 35
Earnings-Based
Graham-Dodd 1.35 THB 6.28 THB 8.63 THB 54
Lynch FV 1.66 THB 2.37 THB 3.08 THB 50
PEG = 1.0 1.66 THB 2.37 THB 3.08 THB 46
EPV 0.4000 THB 0.6300 THB 0.8400 THB 59
Dividend Discount
Gordon GGM 1.07 THB 2.22 THB 3.52 THB 70
DDM Multi-Stage 1.07 THB 1.87 THB 2.33 THB 61
Multiples
P/E Multiple 3.14 THB 4.18 THB 5.23 THB 63
P/S Multiple 1.39 THB 1.85 THB 2.31 THB 58
P/B Multiple 2.54 THB 3.39 THB 4.23 THB 55
EV/EBIT 1.34 THB 2.12 THB 2.89 THB 53
EV/EBITDA 1.99 THB 2.98 THB 3.97 THB 54
EV/Revenue 0.1800 THB 0.6800 THB 1.18 THB 43
Asset-Based
NCAV (Graham) 0.7900 THB 1.06 THB 1.59 THB 50
Growth DCF
Growth DCF 2.89 THB 5.80 THB 10.72 THB 80
Rev-Margin DCF 1.05 THB 2.13 THB 3.54 THB 74
Economic Profit
Residual Income 1.50 THB 1.77 THB 3.30 THB 76
ROIC Compounder 0.4000 THB 0.6300 THB 0.8400 THB 72
Growth Earnings
Growth-Adj P/E 2.64 THB 3.77 THB 4.91 THB 68

Widest divergence: DCF Models (4.46 THB) versus Economic Profit (0.6300 THB). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 8.0B THB
Revenue growth (YoY) +37.9%
Net margin 23.1%
Return on equity 12.8%
Free cash flow 2.7B THB FY2025
P/E ratio 17.6
More key figures
Operating margin 16.5%
EPS (TTM) 0.2200 THB
Dividend yield 3.7%
EPS growth (YoY) +24.2%
Net debt 12.6B THB FY2025

Figures from reported company fundamentals · as of Jul 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 67/100

Of which business quality 64 · Market factors (momentum, volatility) 85

Profitability 42
Margins and returns on capital today
Quality Growth 39
Are margins and returns improving?
Cashflow 92
Earnings quality: real cash, not paper profit
Fin. Strength 43
Balance sheet, leverage, solvency risk
Investment 90
Disciplined investing over empire-building
Low Volatility 53
Calm price path (market factor)
Momentum 100
Price trend over the last 3–12 months (market factor)
52W Momentum 97
Distance to the 52-week high (market factor)
Net Issuance 89
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

Gunkul Engineering Public Company Limited, together with its subsidiaries, generates and sells renewable energy in Thailand, Japan, and Vietnam. The company operates in four segments: Manufacturing and Selling of Equipment for Electrical Systems; Generating and Selling Electricity; Construction Service; and Maintenance Service, Rental Service and Others.

Full company description

Gunkul Engineering Public Company Limited, together with its subsidiaries, generates and sells renewable energy in Thailand, Japan, and Vietnam. The company operates in four segments: Manufacturing and Selling of Equipment for Electrical Systems; Generating and Selling Electricity; Construction Service; and Maintenance Service, Rental Service and Others. The company operates solar farms and rooftops, and wind farms; and operates and maintains power plants. It also constructs and invests in the electricity generation and sale business; manufactures, distributes, imports, and exports equipment for electrical systems; manufactures and sells energy-saving products; investsting; and provides training services. In addition, the company offers cables and accessories, fuses and switches, hardware and connectors, insulators and preformed products, lighting protection products, service and maintenance equipment, tools and maintenance equipment products, grounding systems, live part cover and animal protection products, circuit breakers, instrument transformers, street lighting, and meters and accessories; and led and streetlamps, floodlights, solar systems, batteries, bipv glass, flexible solar PV, and solar water pump products. Further, it provides drone thermal scan, peer-to-peer energy trading platform, energy living solutions for residential platforms, virtual power plant sandbox, battery energy storage system and virtual power plant, volt energy marketplace, and godungfaifaa online marketplace services. The company was incorporated in 1982 and is headquartered in Bangkok, Thailand. Gunkul Engineering Public Company Limited is a subsidiary of Gunkul Group Company Limited.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Gunkul Engineering Public Company reported revenue of 8.2B THB in FY2025 versus 9.3B THB in FY2021, a compound −3.1%/yr. Reported net income was 1.8B THB in FY2025, compounding −5.6%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
8.2B THB
Latest YoY
−9.5%
Avg. growth/yr (3Y)
+3.0%
Avg. growth/yr (5Y)
−1.1%
Avg. growth/yr (18Y)
+9.7%
Revenue −3.1%/yr
FY21 9.3B THB
FY22 7.5B THB
FY23 7.6B THB
FY24 9.1B THB
FY25 8.2B THB
Net income −5.6%/yr
FY21 2.2B THB
FY22 3.0B THB
FY23 1.5B THB
FY24 1.7B THB
FY25 1.8B THB

GUNKUL screens 51% overvalued. Compare with Constellation Energy Corporation →

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). "Gunkul Engineering Public Company Fair Value". https://www.fairvalue-calculator.com/stock/GUNKUL

Peer Group

Utilities - Independent Power Producers · 78 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 67 · Top 25%
Fair Value upside −51% · Bottom 25%
Return on equity (TTM) 13% · Top 25%
Return on assets 3% · Above median
Net margin (TTM) 23% · Top 25%
Operating margin (TTM) 16% · Above median
Revenue growth 38% · Top 25%
Dividend yield (TTM) 2.8% · Above median
Debt / equity 0.68× · Higher than median

Valuation Multiples vs Utilities - Independent Power Producers median · lower = cheaper

P/E (TTM) 24.1× · Pricier than median
P/B 3.33× · Pricier than 75% of peers
P/S (TTM) 5.86× · Pricier than 75% of peers
P/FCF 0.5× · Cheaper than median
EV/EBITDA 22.9× · Pricier than 75% of peers
PEG 0.45× · 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 0 · sector 23
FUTURE 100 · sector 0
PAST 51 · sector 31
HEALTH 66 · sector 70
DIVIDEND 56 · sector 52

VALUE 0: the price sits above our fair-value range.

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 Utilities - Independent Power Producers stocks, each showing price versus our Fair Value estimate (as of Jul 18, 2026).

Stock Price Fair Value vs Fair Value
Constellation Energy Corporation CEG $257.57 $89.08 -65%
Vistra Corp VST $158.86 $47.59 -70%
Adani Power Limited ADANIPOWER ₹218.45 ₹75.57 -65%
CGN Power Co 003816 ¥3.88 ¥3.13 -19%
NRG Energy, Inc NRG $137.90 $56.02 -59%
Gulf Development Public Company GULF 67.50 THB 40.44 THB -40%
Adani Energy Solutions Limited ADANIENSOL ₹1,730 ₹342.02 -80%
Talen Energy Corporation TLN $372.37 $44.67 -88%
Datang International Power Generation Co 601991 ¥5.80 ¥4.95 -15%
Power Assets Holdings 0006 HK$58.45 HK$31.90 -45%

Compare Gunkul Engineering Public Company with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Utilities 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 Gunkul Engineering Public Company (GUNKUL) overvalued or undervalued?
As of Jul 18, 2026, our model estimates a fair value of 2.54 THB versus a price of 5.15 THB, about −51% (overvalued).
What is the fair value of GUNKUL?
Our model-based fair value for Gunkul Engineering Public Company is 2.54 THB (as of Jul 18, 2026), built from audited fundamentals. The current price is 5.15 THB.
What is the quality score of GUNKUL?
Gunkul Engineering Public Company has a Quality Score of 67/100. 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 Gunkul Engineering Public Company (GUNKUL)?
Gunkul Engineering Public Company reported trailing-twelve-month revenue of about 8.0B THB (latest available figure, as of Jul 18, 2026).
What is the net profit margin of GUNKUL?
The net profit margin of Gunkul Engineering Public Company is about 23.1%, meaning it keeps roughly 23.1% of revenue as net income. Based on the latest reported figures.
Does Gunkul Engineering Public Company pay a dividend?
Gunkul Engineering Public Company currently shows a dividend yield of about 3.70% relative to its recent price (as of Jul 18, 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 Gunkul Engineering 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.