Goodyear (Thailand) Public Company Limited (GYT) fair value: what the stock is really worth
We calculate from audited financials what Goodyear (Thailand) Public Company Limited is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily.
Watch Goodyear (Thailand) Public Company Limited for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for free
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 13, 2026.
How to read this chart
60‑month range 132.57 THB – 359.74 THB · fair‑value band 212.99 THB – 307.38 THB · the 185.50 THB price screens below the 212.99 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 13, 2026.
Goodyear (Thailand) Public Company Limited manufactures, distributes, and sells motor vehicle and aero tires in Thailand and internationally. It operates through Ground Tires and Aero Tires segments.
Show more
Goodyear (Thailand) Public Company Limited manufactures, distributes, and sells motor vehicle and aero tires in Thailand and internationally. It operates through Ground Tires and Aero Tires segments. The company offers automotive tire products, which includes passenger car, pickup truck, SUV, sport, run on flat, and commercial tires; and aviation tire products, which includes general aviation and commercial aircraft tires, and retreads. It also exports its products. The company was incorporated in 1968 and is headquartered in Pathum Thani, Thailand. Goodyear (Thailand) Public Company Limited is a subsidiary of The Goodyear Tire & Rubber Company.
Stock analysis
Goodyear (Thailand) Public Company Limited (GYT) currently trades at 185.50 THB, while our model-based Fair Value estimate is 212.99 THB, implying the stock looks roughly 12.9% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 605.57 THB per share, and 12 of the 15 models we run sit above the 185.50 THB price.
Bear case: the Dividend Discount group reads lowest at 81.24 THB, and 3 of the 15 models stay below the price. Evidence for this calculation is high.
Scenario range: 212.99 THB (bear) to 307.38 THB (bull), the price of 185.50 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 40/100 (below-average quality), in the Consumer Cyclical sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Goodyear (Thailand) Public Company Limited reported revenue of 6.6B THB in FY2025 versus 4.1B THB in FY2021, a compound +12.8%/yr. Reported net income was 250M THB in FY2025.
Key figures
Market cap 1.4B THB (≈ $41.5M) · P/E ratio 7.5 · P/S ratio 0.28 · EPS (TTM) 24.84 THB · Dividend yield 4.1% · Net margin 3.8% · Return on equity 4.7% · Return on assets (EBIT) 1.7%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 34 out of 100 (low confidence).
What moves the price
The share trades about 16% below its 52-week high and 11% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −34% fair-value upside, at 15%, GYT screens cheaper than that median.
Fair Value models
Bear 212.99 THBFair Value 212.99 THBBull 307.38 THB
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. Based on fiscal year 2025 figures (about 8 months old). Earnings retained since then (17.48 THB per share) are deliberately not added.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 ⓘ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.52/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
−1.5%
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.
+5.7%
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.
+14.0%
Revenue growth 25 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.
+2.7%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 3 years), in THB ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 3 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in THB: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
≈ +78.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year+74.1%
Dividend (yield on the price)4.1%
Profit margin 2020 to 2025 ⓘ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.−4% → 4%
⚠ Approximate: the rate leans on 2025, which sits 276% above its own trend.
Compare Goodyear (Thailand) Public Company Limited with another stock
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.Auto Parts · 657 stocks
Beats the industry median on 5/13 measures
Overall it trails its industry peers.
Valuation
Quality Score40 · Bottom 25%
Profitability
Return on equity (TTM)5% · Below median
Return on assets2% · Below median
Net margin (TTM)3% · Below median
Operating margin (TTM)4% · Below median
Growth and dividend
Revenue growth−6% · Below median
Dividend yield (TTM)4.1% · Top 25%
Balance sheet
Debt / equity0.19× · Above median
Valuation Multiplesvs Auto Parts 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). "Goodyear (Thailand) Public Company Limited Fair Value". https://www.fairvalue-calculator.com/stock/GYT
Frequently asked questions
Is Goodyear (Thailand) Public Company Limited (GYT) overvalued or undervalued?
As of Sep 13, 2026, our model estimates a fair value of 212.99 THB versus the last price from Sep 1, 2026 of 185.50 THB, about +15% upside (undervalued).
What is the fair value of GYT?
Our model-based fair value for Goodyear (Thailand) Public Company Limited is 212.99 THB (as of Sep 13, 2026), built from audited fundamentals. Last price (from Sep 1, 2026): 185.50 THB.
What is the quality score of GYT?
Goodyear (Thailand) Public Company Limited has a Quality Score of 40/100. 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 Goodyear (Thailand) Public Company Limited (GYT)?
Our model-based price target is the fair value of 212.99 THB (as of Sep 13, 2026) from 15 valuation models. Cautious scenario 212.99 THB, optimistic scenario 307.38 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the Goodyear (Thailand) Public Company Limited stock forecast for 2026?
Our models put fair value at 212.99 THB, about +15% upside versus the last price from Sep 1, 2026 of 185.50 THB (undervalued). Cautious scenario 212.99 THB, optimistic scenario 307.38 THB. The calculation is refreshed regularly with new filings.
What is the revenue of Goodyear (Thailand) Public Company Limited (GYT)?
Goodyear (Thailand) Public Company Limited reported trailing-twelve-month revenue of about 6.5B THB (latest available figure, as of Sep 13, 2026).
Does Goodyear (Thailand) Public Company Limited pay a dividend?
Goodyear (Thailand) Public Company Limited currently shows a dividend yield of about 4.11% relative to its recent price (as of Sep 13, 2026).
What is the intrinsic value of Goodyear (Thailand) Public Company Limited (GYT)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Goodyear (Thailand) Public Company Limited it is 212.99 THB per share (as of Sep 13, 2026), against a price of 185.50 THB. It is the blended result of 15 valuation models (cash flow, earnings, asset, dividend).
Is Goodyear (Thailand) Public Company Limited stock overvalued or undervalued in 2026?
As of Sep 13, 2026, GYT trades below its calculated fair value: price 185.50 THB, fair value 212.99 THB, a gap of about +15% (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 GYT?
No. The price is what the market pays today (185.50 THB); the fair value is what the company's own numbers justify (212.99 THB). For Goodyear (Thailand) Public Company Limited the two are 27.49 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is Goodyear (Thailand) Public Company Limited worth?
The market values Goodyear (Thailand) Public Company Limited at about 1.4B THB (market capitalisation, as of Sep 13, 2026). Per share that is 185.50 THB; our models calculate a fair value of 212.99 THB per share.
What do the bullish and bearish scenarios say about GYT?
Our models span a range for Goodyear (Thailand) Public Company Limited: cautious scenario 212.99 THB, base 212.99 THB, optimistic 307.38 THB per share (as of Sep 13, 2026, price 185.50 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of GYT?
Goodyear (Thailand) Public Company Limited trades at a price-to-earnings ratio of 7.5 (as of Sep 13, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 212.99 THB is built from several models across several years. Other multiples: PEG 2.4, P/B 0.4, P/S 0.2, EV/EBITDA 2.9.
What is the PEG ratio of GYT?
The PEG ratio of Goodyear (Thailand) Public Company Limited is 2.43 (P/E divided by earnings growth, as of Sep 13, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Goodyear (Thailand) Public Company Limited (GYT)?
Balance-sheet figures for Goodyear (Thailand) Public Company Limited (as of Sep 13, 2026): return on equity 4.7%, debt of 0.19 per unit of equity. They feed the Quality Score of 40/100, which measures business quality independently of the share price.
How far is GYT from its 52-week high?
Goodyear (Thailand) Public Company Limited trades at 185.50 THB, about 16% below its 52-week high of 219.92 THB and 11% above the low of 167.81 THB (as of Sep 13, 2026). Distance from the high says nothing about value: that is what the fair value of 212.99 THB is for.
Which stocks are comparable to Goodyear (Thailand) Public Company Limited?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry Group, 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 Goodyear (Thailand) Public Company Limited stock attractive at the current price?
The data as of Sep 13, 2026: price 185.50 THB, calculated fair value 212.99 THB (+15%), Quality Score 40/100, from 15 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 GYT calculated?
We run Goodyear (Thailand) Public Company Limited through 15 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 212.99 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 15.8 % above its aggregate fair value. Goodyear (Thailand) Public Company Limited currently trades 15 % 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 should I pay attention to with Goodyear (Thailand) Public Company Limited right now?
The price is below even our cautious bear case (212.99 THB). The market is more pessimistic than our downside scenario. The price sits below our cautious bear case: the market assumes less than even our pessimistic scenario. The data supports the verdict: every model runs on fully documented inputs.
Where does the earnings growth of Goodyear (Thailand) Public Company Limited (GYT) come from?
Earnings per share at Goodyear (Thailand) Public Company Limited grew −7.0 % a year from 2014 to 2025. Broken into its drivers: revenue per share +5.9 %, EBIT margin −10.7 %, tax rate +0.7 %, residual (interest, one-offs) −2.4 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Goodyear (Thailand) Public Company Limited
How large is the market capitalisation of Goodyear (Thailand) Public Company Limited (GYT)?
The market capitalisation of Goodyear (Thailand) Public Company Limited is 1.4B THB (≈ $41.5M). 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 Goodyear (Thailand) Public Company Limited (GYT)?
The price-to-sales ratio of Goodyear (Thailand) Public Company Limited is 0.28 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Goodyear (Thailand) Public Company Limited (GYT)?
Earnings per share at Goodyear (Thailand) Public Company Limited are 24.84 THB (price ÷ EPS = P/E 7.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Goodyear (Thailand) Public Company Limited (GYT)?
The dividend yield of Goodyear (Thailand) Public Company Limited is 4.1% (payout 30.7%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Goodyear (Thailand) Public Company Limited (GYT)?
The net margin of Goodyear (Thailand) Public Company Limited is 3.8% (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 Goodyear (Thailand) Public Company Limited (GYT)?
The return on equity (ROE) of Goodyear (Thailand) Public Company Limited is 4.7% (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 Goodyear (Thailand) Public Company Limited (GYT)?
On an EBIT basis the return on assets of Goodyear (Thailand) Public Company Limited is 1.7% (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 Goodyear (Thailand) Public Company Limited (GYT)?
The operating margin of Goodyear (Thailand) Public Company Limited is 4.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Goodyear (Thailand) Public Company Limited (GYT)?
Revenue at Goodyear (Thailand) Public Company Limited is growing −5.9% versus a year earlier (3y avg +5.7%). 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 Goodyear (Thailand) Public Company Limited (GYT)?
Earnings per share at Goodyear (Thailand) Public Company Limited are growing −68.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Goodyear (Thailand) Public Company Limited (GYT) generate?
The free cash flow of Goodyear (Thailand) Public Company Limited is −568M 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 Goodyear (Thailand) Public Company Limited (GYT) carry?
The net debt of Goodyear (Thailand) Public Company Limited is 2.6B 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 Goodyear (Thailand) Public Company Limited in the live analysis
One click puts Goodyear (Thailand) Public Company Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
