EN DE

IRPC Public Company (IRPSY) Fair Value & Analysis

Energy · US · Market cap $1.3B

IP IRPC Public Company logo IRPC Public Company IRPSY · US
Price$6.21
Fair Value$0.6600
Upside-89.4%
Quality55/100
Watch IRPC Public Company for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 2.0% net margin
Moderate debt · generates free cash flow
0.49% dividend yield
Trails peers (4/12)
Narrow moat 35/100
Evidence: Medium Range $0.6600 – $1.91 Share as image

Fair value as of: Jul 25, 2026

From 13 valuation models · updated 16 days ago

A solid business, but screening 89% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($1.91). The favourable scenario is already priced in.
  • The model range is unusually wide ($0.6600 to $1.91). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (55/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$11.60 $2.48 Fair Value $0.6600 Apr 2021 Jul 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 25, 2026.

How to read this chart

60‑month range $2.48 – $11.60 · fair‑value band $0.6600 – $1.91 · the $6.21 price screens above the $0.6600 fair value. Dashed = 300-day average. As of Jul 25, 2026.

Full chart & analysis →

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

Analysis

IRPC Public Company (IRPSY) currently trades at $6.21, while our model-based Fair Value estimate is $0.6600, implying the stock looks roughly 89.4% overvalued today. The Quality Score stands at 55/100 (solid quality), in the Energy 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: medium).

Over the trailing twelve months, IRPC Public Company generated revenue of $284B at a net margin of 2.0%. Revenue grew 5.4% year over year. It earns a return on equity of 7.7%. Net debt stands at $41.2B. Fundamentals as of Jul 25, 2026

Our scenario range runs from $0.6600 (bear case) to $1.91 (bull case); at $6.21, 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 151% above its 52-week low, currently above its 200-day average. For context, the median of 10 Energy peers we cover trades at -48% fair-value upside, at -89%, IRPSY screens richer 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 $681.70 $894.56 $1,246 80
Rev-Margin DCF $664.23 $1,031 $1,494 74
Gordon GGM $7.45 $8.38 $9.45 70
All 13 models by family
DCF Models
FCF DCF $658.58 $881.49 $1,283 38
Owner Earnings $59.16 $116.22 $219.11 31
5Y Revenue Exit $664.23 $1,011 $1,527 39
5Y EBITDA Exit $263.71 $327.91 $418.11 41
10Y Revenue Exit $635.99 $903.63 $1,199 36
10Y EBITDA Exit $432.02 $501.30 $565.94 37
Dividend Discount
Gordon GGM $7.45 $8.38 $9.45 70
DDM Multi-Stage $7.45 $9.22 $11.27 61
Multiples
EV/EBITDA $22.09 $64.38 54
EV/Revenue $737.62 $1,117 $1,496 43
Asset-Based
NCAV (Graham) $161.47 $216.37 $322.94 50
Growth DCF
Growth DCF $681.70 $894.56 $1,246 80
Rev-Margin DCF $664.23 $1,031 $1,494 74

Widest divergence: Growth DCF ($894.56) versus Dividend Discount ($8.38). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $284B
Revenue growth (YoY) +5.4%
Net margin 2.0%
Return on equity 7.7%
Free cash flow $19.8B FY2025
P/E ratio 7.2
More key figures
Operating margin 16.0%
EPS (TTM) $0.8600
Dividend yield 0.5%
EPS growth (YoY) +414%
Net debt $41.2B FY2025

Figures from reported company fundamentals · as of Jul 25, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 55/100

Of which business quality 53 · Market factors (momentum, volatility) 87

Profitability 25
Margins and returns on capital today
Quality Growth 34
Are margins and returns improving?
Cashflow 59
Earnings quality: real cash, not paper profit
Fin. Strength 42
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 57
Calm price path (market factor)
Momentum 100
Price trend over the last 3–12 months (market factor)
52W Momentum 100
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

IRPC Public Company Limited, together with its subsidiaries, engages in petroleum and petrochemical business in Thailand, Singapore, and internationally.

Full company description

IRPC Public Company Limited, together with its subsidiaries, engages in petroleum and petrochemical business in Thailand, Singapore, and internationally. It offers refinery, lubricant, asphalt, olefins, aromatics, and other petrochemical products; liquefied petroleum gas, naphtha, gasoline, diesel, and Jet A-1 commercial aviation fuel; and high density polyethylene, polypropylene, acrylonitrile-butadiene-styrene, acrylonitrile styrene, polystyrene, and expandable polystyrene. The company also offers port services and storage tank services; water based products; ultra-high molecular weight polyethylene; acetylene black; and power and public utilities services. In addition, it is involved in the provision of asset management activities; operation of vocational schools; sale of oil products and gas; manufacture and sale of non-woven fabric products and medical consumables; production and distribution of fertilizer products; operates water filtration plants; industrial pneumatic system; and power plant and other utilities businesses. The company was formerly known as Thai Petrochemical Industry Public Company Limited and changed its name to IRPC Public Company Limited in October 2006. IRPC Public Company Limited was incorporated in 1978 and is headquartered in Rayong, Thailand.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

IRPC Public Company reported revenue of $268B in FY2025 versus $255B in FY2021, a compound +1.2%/yr. Reported net income was −$3.4B in FY2025.

Growth Quality 58/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$268B
Latest YoY
−14.9%
Avg. growth/yr (3Y)
−6.2%
Avg. growth/yr (5Y)
+9.0%
Avg. growth/yr (20Y)
+1.3%
Revenue +1.2%/yr
FY21 $255B
FY22 $325B
FY23 $319B
FY24 $315B
FY25 $268B
Net income
FY21 $14.5B
FY22 −$4.4B
FY23 −$2.9B
FY24 −$5.2B
FY25 −$3.4B

IRPSY screens 89% overvalued. Compare with Reliance Industries Limited →

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). "IRPC Public Company Fair Value". https://www.fairvalue-calculator.com/stock/IRPSY

Peer Group

Oil & Gas Refining & Marketing · 114 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 55 · Below median
Fair Value upside −89% · Bottom 25%
Return on equity (TTM) 8% · Below median
Return on assets 3% · Below median
Net margin (TTM) 2% · Below median
Operating margin (TTM) 16% · Top 25%
Revenue growth 5% · Above median
Dividend yield (TTM) 0.5% · Bottom 25%
Debt / equity 0.87× · Higher than 75% of peers

Valuation Multiples vs Oil & Gas Refining & Marketing median · lower = cheaper

P/E (TTM) 7.2× · Cheaper than 75% of peers
P/FCF 0.1× · Cheaper than 75% of peers
PEG 14.61× · Pricier 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 15
FUTURE 27 · sector 15
PAST 31 · sector 32
HEALTH 57 · sector 80
DIVIDEND 10 · sector 50

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.

Oil & gas

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Oil & Gas Refining & Marketing stocks, each showing price versus our Fair Value estimate (as of Jul 25, 2026).

Stock Price Fair Value vs Fair Value
Reliance Industries Limited RELIANCE ₹1,293 ₹835.66 -35%
Valero Energy Corporation VLO $309.65 $127.32 -59%
Marathon Petroleum Corporation MPC $283.74 $135.80 -52%
Phillips 66 PSX $196.16 $101.04 -48%
Neste Oyj NESTE €31.10 €4.07 -87%
Formosa Petrochemical Corporation 6505 81.30 TWD 16.68 TWD -79%
Indian Oil Corporation IOC ₹138.96 ₹417.35 +200%
HF Sinclair Corporation DINO $88.59 $48.90 -45%
Bharat Petroleum Corporation BPCL ₹315.55 ₹846.81 +168%
SK Innovation Co 096770 121,400 KRW 58,865 KRW -52%

Compare IRPC Public Company with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Energy 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 IRPC Public Company (IRPSY) overvalued or undervalued?
As of Jul 25, 2026, our model estimates a fair value of $0.6600 versus a price of $6.21, about −89% (overvalued).
What is the fair value of IRPSY?
Our model-based fair value for IRPC Public Company is $0.6600 (as of Jul 25, 2026), built from audited fundamentals. The current price is $6.21.
What is the quality score of IRPSY?
IRPC Public Company has a Quality Score of 55/100. 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 IRPC Public Company (IRPSY)?
IRPC Public Company reported trailing-twelve-month revenue of about $284B (latest available figure, as of Jul 25, 2026).
What is the net profit margin of IRPSY?
The net profit margin of IRPC Public Company is about 2.0%, meaning it keeps roughly 2.0% of revenue as net income. Based on the latest reported figures.
Does IRPC Public Company pay a dividend?
IRPC Public Company currently shows a dividend yield of about 0.49% relative to its recent price (as of Jul 25, 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 IRPC 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.