K.C. Metalsheet Public Company Limited (KCM) fair value: what the stock is really worth
As of Oct 14, 2026: fair value of K.C. Metalsheet Public Company Limited THB 0.57, price THB 0.28, upside +103.6%, quality 53 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
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 Oct 3, 2026.
How to read this chart
60‑month range 0.1300 THB – 1.28 THB · fair‑value band 0.4300 THB – 0.7000 THB · the 0.2800 THB price screens below the 0.5700 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 3, 2026.
Follow K.C. Metalsheet Public Company in your weekly email
Every Wednesday you see whether K.C. Metalsheet Public Company is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
K.C. Metalsheet Public Company Limited, together with its subsidiaries, manufactures, distributes, and sells metal sheets for roofing and other applications in Thailand.
Show moreShow less
The company sells manufactured goods under the contract with customers and construction services; provides roof installation services with metal sheets and various steel goods; as well as property rental services.
K.C. Metalsheet Public Company Limited was incorporated in 2002 and is headquartered in Khon Kaen, Thailand.
Stock analysis
K.C. Metalsheet Public Company Limited (KCM) currently trades at 0.2800 THB, while our model-based Fair Value estimate is 0.5700 THB, implying the stock looks roughly 50.9% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 0.6400 THB per share, and 9 of the 11 models we run sit above the 0.2800 THB price.
Bear case: the Multiples group reads lowest at 0.1600 THB, and 2 of the 11 models stay below the price. Data coverage for this calculation is low.
Scenario range: 0.4300 THB (bear) to 0.7000 THB (bull), the price of 0.2800 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 53/100 (solid quality), in the Industrials sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
K.C. Metalsheet Public Company Limited reported revenue of 306M THB in FY2025 versus 432M THB in FY2021, a compound −8.2%/yr. Reported net income was −16.9M THB in FY2025.
Key figures
Market cap 190M THB (≈ $5.7M) · P/S ratio 0.63 · EPS (TTM) −0.0100 THB · Net margin −5.5% · Return on equity −1.7% · Return on assets (EBIT) −1.0% · Operating margin 3.5% · Revenue (TTM) 304M THB.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 17 out of 100 (low confidence).
What moves the price
The share trades about 7% below its 52-week high and 87% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −57% fair-value upside, at 104%, KCM screens cheaper than that median.
Fair Value models
Bear0.4300 THBFair Value 0.5700 THBBull0.7000 THB
Price 0.2800 THB · Upside +103.6%
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.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = 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.23/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−14.0%
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.
−4.6%
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.
−5.0%
Start year 2020 (pandemic). Over 10 years: −5.9% a year
Revenue growth 13 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.
−7.2%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
2.1% (2020) → −4.9% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+0.3%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Thailand: IMF forecast 1.2% a year to 2030, 1.1% from 2016 to 2025) that is about −0.9% a year for the price.
Compare K.C. Metalsheet 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.Metal Fabrication · 255 stocks
Beats the industry median on 7/10 measures
Overall it ranks above its industry peers.
Valuation
Quality Score53 · Above median
Fair Value upside+103.6% · Top 25%
Profitability
Return on assets−2.8% · Bottom 25%
Net margin (12 months)−2.2% · Bottom 25%
Operating margin (12 months)3.5% · Below median
Growth and dividend
Revenue growth24.5% · Above median
Balance sheet
Debt / equity0.03× · Below median
Valuation Multiplesvs Metal Fabrication 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). "K.C. Metalsheet Public Company Limited Fair Value". https://www.fairvalue-calculator.com/stock/KCM
Frequently asked questions
Is K.C. Metalsheet Public Company Limited (KCM) overvalued or undervalued?
As of Oct 3, 2026, our model estimates a fair value of 0.5700 THB versus a price of 0.2800 THB, about +104% upside (undervalued).
What is the fair value of KCM?
Our model-based fair value for K.C. Metalsheet Public Company Limited is 0.5700 THB (as of Oct 3, 2026), built from audited fundamentals. The current price: 0.2800 THB.
What is the quality score of KCM?
K.C. Metalsheet Public Company Limited has a Quality Score of 53/100. 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 K.C. Metalsheet Public Company Limited (KCM)?
Our model-based price target is the fair value of 0.5700 THB (as of Oct 3, 2026) from 11 valuation models. Cautious scenario 0.4300 THB, optimistic scenario 0.7000 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the K.C. Metalsheet Public Company Limited stock forecast for 2026?
Our models put fair value at 0.5700 THB, about +104% upside versus a price of 0.2800 THB (undervalued). Cautious scenario 0.4300 THB, optimistic scenario 0.7000 THB. The calculation is refreshed regularly with new filings.
What is the revenue of K.C. Metalsheet Public Company Limited (KCM)?
K.C. Metalsheet Public Company Limited reported trailing-twelve-month revenue of about 304M THB (latest available figure, as of Oct 3, 2026).
What growth is priced into K.C. Metalsheet Public Company Limited (KCM)?
For today's price to be fair in a discounted-cash-flow model, K.C. Metalsheet Public Company Limited would have to grow free cash flow by +0.3 % per year for five years (discount rate 10.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -5.0 % per year. As of Oct 3, 2026.
What discount rate (WACC) does the fair value of KCM use?
Our models discount K.C. Metalsheet Public Company Limited at 10.3 %: a base by market capitalisation (nano), damped by beta 0.55, country premium for Thailand. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For K.C. Metalsheet Public Company Limited that is +0.3 % per year a year over ten years, using the same discount rate (10.3 %) and the same formula as our fair value.
How much growth has K.C. Metalsheet Public Company Limited (KCM) delivered so far?
Over the past 5 years revenue at K.C. Metalsheet Public Company Limited grew -5.0 % a year. The price currently implies +0.3 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of K.C. Metalsheet Public Company Limited (KCM) growing?
The median revenue growth in the sector is +7.5 % a year. That is the yardstick for the growth priced into K.C. Metalsheet Public Company Limited (+0.3 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of K.C. Metalsheet Public Company Limited (KCM)?
The free-cash-flow yield on the price is 16.80 %: that much free cash flow K.C. Metalsheet Public Company Limited produces per unit of market value. When it exceeds the discount rate of our models (10.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of K.C. Metalsheet Public Company Limited (KCM)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For K.C. Metalsheet Public Company Limited it is 0.5700 THB per share (as of Oct 3, 2026), against a price of 0.2800 THB. It is the blended result of 11 valuation models (cash flow, earnings, asset, dividend).
Is K.C. Metalsheet Public Company Limited stock overvalued or undervalued in 2026?
As of Oct 3, 2026, KCM trades below its calculated fair value: price 0.2800 THB, fair value 0.5700 THB, a gap of about +104% (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 KCM?
No. The price is what the market pays today (0.2800 THB); the fair value is what the company's own numbers justify (0.5700 THB). For K.C. Metalsheet Public Company Limited the two are 0.2900 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is K.C. Metalsheet Public Company Limited worth?
The market values K.C. Metalsheet Public Company Limited at about 190M THB (market capitalisation, as of Oct 3, 2026). Per share that is 0.2800 THB; our models calculate a fair value of 0.5700 THB per share.
What do the bullish and bearish scenarios say about KCM?
Our models span a range for K.C. Metalsheet Public Company Limited: cautious scenario 0.4300 THB, base 0.5700 THB, optimistic 0.7000 THB per share (as of Oct 3, 2026, price 0.2800 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of K.C. Metalsheet Public Company Limited (KCM)?
Balance-sheet figures for K.C. Metalsheet Public Company Limited (as of Oct 3, 2026): return on equity −1.7%, debt of 0.03 per unit of equity. They feed the Quality Score of 53/100, which measures business quality independently of the share price.
How far is KCM from its 52-week high?
K.C. Metalsheet Public Company Limited trades at 0.2800 THB, about 7% below its 52-week high of 0.3000 THB and 87% above the low of 0.1500 THB (as of Oct 14, 2026). Distance from the high says nothing about value: that is what the fair value of 0.5700 THB is for.
Which stocks are comparable to K.C. Metalsheet Public Company Limited?
From the same area (Industrials) we also value ATI Inc, Carpenter Technology Corporation, Mueller Industries, Inc, Bharat Forge Limited, 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 K.C. Metalsheet Public Company Limited stock attractive at the current price?
The data as of Oct 3, 2026: price 0.2800 THB, calculated fair value 0.5700 THB (+104%), Quality Score 53/100, from 11 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 KCM calculated?
We run K.C. Metalsheet Public Company Limited through 11 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 0.5700 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 14.7 % above its aggregate fair value. K.C. Metalsheet Public Company Limited currently trades 51 % 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 is the share price of K.C. Metalsheet Public Company Limited (KCM)?
The closing price on Oct 14, 2026 was 0.2800 THB. Our model-based fair value is 0.5700 THB, about +104% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with K.C. Metalsheet Public Company Limited right now?
The price is below even our cautious bear case (0.4300 THB). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (53/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of K.C. Metalsheet Public Company Limited
How large is the market capitalisation of K.C. Metalsheet Public Company Limited (KCM)?
The market capitalisation of K.C. Metalsheet Public Company Limited is 190M THB (≈ $5.7M). 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 K.C. Metalsheet Public Company Limited (KCM)?
The price-to-sales ratio of K.C. Metalsheet Public Company Limited is 0.63 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of K.C. Metalsheet Public Company Limited (KCM)?
Earnings per share at K.C. Metalsheet Public Company Limited are −0.0100 THB. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of K.C. Metalsheet Public Company Limited (KCM)?
The net margin of K.C. Metalsheet Public Company Limited is −5.5% (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 K.C. Metalsheet Public Company Limited (KCM)?
The return on equity (ROE) of K.C. Metalsheet Public Company Limited is −1.7% (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 K.C. Metalsheet Public Company Limited (KCM)?
On an EBIT basis the return on assets of K.C. Metalsheet Public Company Limited is −1.0% (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 K.C. Metalsheet Public Company Limited (KCM)?
The operating margin of K.C. Metalsheet Public Company Limited is 3.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at K.C. Metalsheet Public Company Limited (KCM)?
Revenue at K.C. Metalsheet Public Company Limited is growing +24.5% versus a year earlier (3y avg −4.6%). 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 K.C. Metalsheet Public Company Limited (KCM)?
Earnings per share at K.C. Metalsheet Public Company Limited are growing +659% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does K.C. Metalsheet Public Company Limited (KCM) carry?
The net debt of K.C. Metalsheet Public Company Limited is 192M THB (fiscal year 2025, ≈ 6.0 yrs of FCF). 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 K.C. Metalsheet Public Company Limited in the live analysis
One click puts K.C. Metalsheet Public Company Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener.
Thin data
Oct 3, 2026