Jasmine Telecom Systems Public Company Limited (JTS) fair value: what the stock is really worth
We calculate from audited financials what Jasmine Telecom Systems 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, free.
Compare price with fair valuebelow fair value = cheap, above = expensive
Check the quality50 and up solid, 75 and up strong
Watch it or check another stockalert when fair value or trend changes
Communication Services · TH · Market cap 21.7B THB (≈ $654M) · ISIN TH0921010003
At a glance
JTJasmine Telecom Systems Public Company LimitedJTS · BK
Price23.00 THB
Fair Value12.21 THB
Upside−46.9%
Quality41/100
Below-average quality, and trading another 88% above our fair value of 12.21 THB.
As of Sep 11, 2026, the fair value of Jasmine Telecom Systems Public Company Limited is 12.21 THB per share against a price of 23.00 THB, so the fair value sits 47% below the price. A model estimate from reported figures, not an analyst target.
!Expensive Growth (revenue 5y +56.0 %/yr)
!Loss over the last twelve months · -6.5% net margin · fiscal year 2025 0.3%
!Low debt · negative free cash flow
!Trails peers (3/11)
!Narrow moat 14/100
!Evidence only low, so the estimate is less certain
Evidence: LowRange 8.58 THB to 15.84 THB
Fair value as of: Sep 11, 2026
From 15 valuation models · updated today
Fair value updated Sep 11, 2026, revised from 0.3700 THB to 12.21 THB (+3,200.0%) since Aug 13, 2026. Share price −20.7% over the past month.
This is the short version. In the app for Jasmine Telecom Systems Public Company Limited:
Watch Jasmine Telecom Systems 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 traceable See the method →
What matters now
The price sits above even our optimistic bull case (15.84 THB). The favourable scenario is already priced in.
Weak quality (41/100) and above fair value at the same time, the margin of safety is missing on both counts.
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 (8.58 THB to 15.84 THB) leaves room in how you read the outcome.
Price vs Fair Value (5 years)
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 11, 2026.
How to read this chart
60‑month range 12.70 THB – 586.00 THB · fair‑value band 8.58 THB – 15.84 THB · the 23.00 THB price screens above the 12.21 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 11, 2026.
Jasmine Telecom Systems Public Company Limited (JTS) currently trades at 23.00 THB, while our model-based Fair Value estimate is 12.21 THB, implying the stock looks roughly 88.4% overvalued today. The Quality Score stands at 41/100 (below-average quality), in the Communication Services sector. Bull case: the Asset-Based group reads highest at a median of 27.39 THB per share, and 6 of the 15 models we run sit above the 23.00 THB price. Bear case: the Earnings-Based group reads lowest at 8.25 THB, and 9 of the 15 models stay below the price. Evidence for this calculation is low.
Over the trailing twelve months, Jasmine Telecom Systems Public Company Limited generated revenue of 2.3B THB at a net margin of −6.5%. Revenue declined 29.0% year over year. It earns a return on equity of −14.5%. Net debt stands at 581M THB. Fundamentals as of Sep 11, 2026
Scenario range: 8.58 THB (bear) to 15.84 THB (bull), the price of 23.00 THB sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target. The share trades about 75% below its 52-week high, currently below its 200-day average. For context, the median of 10 Communication Services peers we cover trades at 29% fair-value upside, at −47%, JTS screens richer than that median.
Fair Value models
Each model values the company its own way; the fair value above is the evidence-weighted blend. Evidence (0 to 100) shows how complete a model's inputs are. How we calculate →
ModelBear ⓘ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 best evidence28.05 THB25.74 THB18.48 THB76
EPV18.81 THB21.78 THB24.09 THB74
ROIC Compounder18.81 THB21.78 THB24.09 THB72
All 15 models by family
DCF Models
Owner Earnings116.49 THB263.67 THB572.88 THB70
Earnings-Based
Graham-Dodd2.31 THB15.84 THB22.44 THB63
Lynch FV5.94 THB8.25 THB10.89 THB61
PEG = 1.05.94 THB8.25 THB10.89 THB57
EPV18.81 THB21.78 THB24.09 THB74
Multiples
P/E Multiple6.93 THB9.24 THB11.88 THB63
P/S Multiple4.29 THB5.61 THB7.26 THB58
P/B Multiple4.29 THB5.61 THB7.26 THB55
EV/EBIT68.31 THB90.75 THB113.19 THB66
EV/EBITDA329.67 THB439.23 THB548.79 THB67
EV/Revenue34.98 THB49.50 THB64.02 THB54
Asset-Based
NCAV (Graham)20.46 THB27.39 THB41.25 THB54
Economic Profit
Residual Income best evidence28.05 THB25.74 THB18.48 THB76
ROIC Compounder18.81 THB21.78 THB24.09 THB72
Growth Earnings
Growth-Adj P/E8.58 THB12.21 THB15.84 THB67
Widest divergence: DCF Models (263.67 THB) versus Earnings-Based (8.25 THB). Highest evidence: Residual Income (76).
Notify me when JTS reaches fair value
Put JTS on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.
Free, no payment details. Unsubscribe anytime in one click.
Key figures & financial health
P/S ratio9.44TTM
EPS (TTM)−0.2100 THB
Net margin0.3%FY2025
Return on equity−14.5%TTM
Return on assets (EBIT)10.0%avg 5y
Operating margin−2.5%TTM
More key figures
Growth
Revenue (TTM)2.3B THBTTM
Revenue growth (YoY)−29.0%3y avg +2.0%
EPS growth (YoY)−96.4%
Balance sheet & cash flow
Free cash flow−2.6M THBFY2025
Net debt581M THBFY2025
Figures from reported company fundamentals · as of Sep 11, 2026. TTM = trailing twelve months.
Quality Score breakdown
Overall quality41/100
Of which business quality 44
· Market factors (momentum, volatility) 20
Profitability26
Margins and returns on capital today
Quality Growth21
Are margins and returns improving?
Cashflow41
Earnings quality: real cash, not paper profit
Fin. Strength49
Balance sheet, leverage, solvency risk
Investment51
Disciplined investing over empire-building
Low Volatility50
Calm price path (market factor)
Momentum10
Price trend over the last 3–12 months (market factor)
52W Momentum3
Distance to the 52-week high (market factor)
Net Issuance82
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.
All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.
About the company
Jasmine Technology Solution Public Company Limited, through its subsidiaries, engages in the design and installation of telecommunication systems, telecom services, bitcoin mining, generative AI, and other businesses in Thailand.
Full company description
Jasmine Technology Solution Public Company Limited, through its subsidiaries, engages in the design and installation of telecommunication systems, telecom services, bitcoin mining, generative AI, and other businesses in Thailand. The company offers computer system design and software development services; sells computer products; and offers cloud computing services. It also provides internet services; international telecommunications services; domestic and international leased circuit and data communication services; Cloud AI, Internet of Things, and FinTech; and engineering design and consultancy services for energy management and clean energy systems. In addition, the company offers JAI Studio Platform, an AI development platform; GPUs for AI training and deployment; JAI Thai LLM, a Thai language model for communication and understanding in Thai; and AI-driven chat and voice assistants for customer service. The company was formerly known as Jasmine Telecom Systems Public Company Limited and changed its name to Jasmine Technology Solution Public Company Limited in October 2021. Jasmine Technology Solution Public Company Limited was founded in 1995 and is based in Nonthaburi, Thailand.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
Jasmine Telecom Systems Public Company Limited reported revenue of 2.4B THB in FY2025 versus 1.8B THB in FY2021, a compound +6.9%/yr. Reported net income was 7.1M THB in FY2025, compounding −57.6%/yr from FY2021.
Growth Quality 52/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
2.4B THB
Latest YoY
−2.8%
Avg. revenue 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.
+2.0%
Avg. revenue 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.
+56.0%
Avg. revenue growth/yr (20Y) ⓘ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.
+2.4%
Value creation/yr (5Y, in THB) ⓘEarnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year. 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.
−30.6%
Earnings growth per share plus dividend yield: the value created per share and year.
Earnings growth per share−30.6%
Dividend yield0.0%
Operating margin (EBIT) ⓘ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.18.8% (2020) → 3.3% (2025) · falling
Worst earnings drop677% (2014) (loss year, drop beyond 100%) · in THB
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.
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.
This stockSector peers
VALUE0· sector 28
FUTURE0· sector 15
PAST0· sector 28
HEALTH88· sector 89
DIVIDEND0· sector 74
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
Similar stocks
10 more Telecom Services stocks, each showing price versus our Fair Value estimate (as of Sep 11, 2026).
Is Jasmine Telecom Systems Public Company Limited (JTS) overvalued or undervalued?
As of Sep 11, 2026, our model estimates a fair value of 12.21 THB versus a price of 23.00 THB, about −47% upside (overvalued).
What is the fair value of JTS?
Our model-based fair value for Jasmine Telecom Systems Public Company Limited is 12.21 THB (as of Sep 11, 2026), built from audited fundamentals. The current price: 23.00 THB.
What is the quality score of JTS?
Jasmine Telecom Systems Public Company Limited has a Quality Score of 41/100. 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 Jasmine Telecom Systems Public Company Limited (JTS)?
Our model-based price target is the fair value of 12.21 THB (as of Sep 11, 2026) from 15 valuation models. Cautious scenario 8.58 THB, optimistic scenario 15.84 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the Jasmine Telecom Systems Public Company Limited stock forecast for 2026?
Our models put fair value at 12.21 THB, about −47% upside versus a price of 23.00 THB (overvalued). Cautious scenario 8.58 THB, optimistic scenario 15.84 THB. The calculation is refreshed regularly with new filings.
What is the revenue of Jasmine Telecom Systems Public Company Limited (JTS)?
Jasmine Telecom Systems Public Company Limited reported trailing-twelve-month revenue of about 2.3B THB (latest available figure, as of Sep 11, 2026).
What is the net profit margin of JTS?
The net profit margin of Jasmine Telecom Systems Public Company Limited is about −6.5%, meaning it is currently running at a net loss. Based on the latest reported figures.
What is the intrinsic value of Jasmine Telecom Systems Public Company Limited (JTS)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Jasmine Telecom Systems Public Company Limited it is 12.21 THB per share (as of Sep 11, 2026), against a price of 23.00 THB. It is the blended result of 15 valuation models (cash flow, earnings, asset, dividend).
Is Jasmine Telecom Systems Public Company Limited stock overvalued or undervalued in 2026?
As of Sep 11, 2026, JTS trades above its calculated fair value: price 23.00 THB, fair value 12.21 THB, a gap of about −47% (overvalued). 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 JTS?
No. The price is what the market pays today (23.00 THB); the fair value is what the company's own numbers justify (12.21 THB). For Jasmine Telecom Systems Public Company Limited the two are 10.79 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is Jasmine Telecom Systems Public Company Limited worth?
The market values Jasmine Telecom Systems Public Company Limited at about 21.7B THB (market capitalisation, as of Sep 11, 2026). Per share that is 23.00 THB; our models calculate a fair value of 12.21 THB per share.
What do the bullish and bearish scenarios say about JTS?
Our models span a range for Jasmine Telecom Systems Public Company Limited: cautious scenario 8.58 THB, base 12.21 THB, optimistic 15.84 THB per share (as of Sep 11, 2026, price 23.00 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Jasmine Telecom Systems Public Company Limited (JTS)?
Balance-sheet figures for Jasmine Telecom Systems Public Company Limited (as of Sep 11, 2026): return on equity −14.5%, debt of 0.24 per unit of equity. They feed the Quality Score of 41/100, which measures business quality independently of the share price.
How far is JTS from its 52-week high?
Jasmine Telecom Systems Public Company Limited trades at 23.00 THB, about 75% below its 52-week high of 93.50 THB (as of Sep 11, 2026). Distance from the high says nothing about value: that is what the fair value of 12.21 THB is for.
Which stocks are comparable to Jasmine Telecom Systems Public Company Limited?
From the same area (Communication Services) we also value China Mobile Limited, T-Mobile US, Inc, Verizon Communications Inc, AT&T Inc, 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 Jasmine Telecom Systems Public Company Limited stock attractive at the current price?
The data as of Sep 11, 2026: price 23.00 THB, calculated fair value 12.21 THB (−47%), Quality Score 41/100, 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 JTS calculated?
We run Jasmine Telecom Systems 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 12.21 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 32.6 % above its aggregate fair value. Jasmine Telecom Systems Public Company Limited itself currently trades above fair value. 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 <a href="/is-it-worth-investing-now/">is it worth investing now</a>.
Free · no account needed
Watch Jasmine Telecom Systems Public Company Limited in the live analysis
One click puts Jasmine Telecom Systems 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.
