Masterkool International Public Company Limited (KOOL) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Masterkool International Public Company Limited THB 0.34, price THB 0.28, upside +21.4%, quality 53 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Masterkool International 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 freePro now: $1 first month
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 24, 2026.
How to read this chart
60‑month range 0.2009 THB – 0.8087 THB · fair‑value band 0.2600 THB – 0.4300 THB · the 0.2800 THB price screens below the 0.3400 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 2 fiscal years are left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 24, 2026.
Follow Masterkool International Public Company in your weekly email
Every Wednesday you see whether Masterkool International 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.
CL Venture Public Company Limited, together with its subsidiaries, produces, sells, and services cooling products in Thailand. It operates through Sale of Cooling Products and Related Services, Financial Services, Property Development, and Vehicles for Rent segments.
Show more
CL Venture Public Company Limited, together with its subsidiaries, produces, sells, and services cooling products in Thailand. It operates through Sale of Cooling Products and Related Services, Financial Services, Property Development, and Vehicles for Rent segments. The company offers evaporative air coolers and misting fans under the MASTERKOOL and CoolTop brands; design, installation, and servicing of ozone systems, as well as cooling systems in factory buildings or warehouses; rental services for outdoor event equipment; and general renovation and repair services. It also provides business and multi-purpose loans; financial advisory, consulting, and support services for the initial public offering process to the stock exchange; securities, fund, and asset management; and vehicle rental services. In addition, the company engages in real estate development for sale and rent; development, buying, selling, repurchasing, mortgaging, and hire purchase of real estate, including lending and factoring; and leasing and hire-purchase of equipment, energy-saving products, and ozone systems. The company was formerly known as Masterkool International Public Company Limited and changed its name to CL Venture Public Company Limited in August 2024. CL Venture Public Company Limited was incorporated in 2002 and is headquartered in Bangkok, Thailand.
Stock analysis
Masterkool International Public Company Limited (KOOL) currently trades at 0.2800 THB, while our model-based Fair Value estimate is 0.3400 THB, implying the stock looks roughly 17.6% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 0.7800 THB per share, and 15 of the 21 models we run sit above the 0.2800 THB price.
Bear case: the Dividend Discount group reads lowest at 0.1200 THB, and 6 of the 21 models stay below the price. Evidence for this calculation is low.
Scenario range: 0.2600 THB (bear) to 0.4300 THB (bull), the price of 0.2800 THB sits inside 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 Consumer Cyclical sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Masterkool International Public Company Limited reported revenue of 509M THB in FY2025 versus 520M THB in FY2021, a compound −0.5%/yr. Reported net income was 45.7M THB in FY2025.
Key figures
Market cap 655M THB (≈ $19.7M) · P/E ratio 28.0 · P/S ratio 2.51 · EPS (TTM) 0.0100 THB · Dividend yield 4.6% · Net margin 9.0% · Return on equity 2.1% · Return on assets (EBIT) 0.6%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 45 out of 100 (low confidence).
What moves the price
The share trades about 9% below its 52-week high and 13% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 1% fair-value upside, at 21%, KOOL screens cheaper than that median.
Fair Value models
Bear 0.2600 THBFair Value 0.3400 THBBull 0.4300 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.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.40/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−29.4%
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.
−0.6%
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.
−7.0%
Start year 2020 (pandemic). Over 10 years: −2.2% a year
Revenue growth 12 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.
+4.3%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 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 5 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.
−8.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year−13.5%
Dividend (yield on the price)4.6%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−14% vs −11%, steady
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.1% → −11%
Start year 2020 (pandemic)
⚠ Revenue per share shrinking 13.6%/yr over ~10Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
Little optimism in the price
The price assumes less 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).
−35.7%
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 −36.5% a year for the price.
Compare Masterkool International 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.Furnishings, Fixtures & Appliances · 317 stocks
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). "Masterkool International Public Company Limited Fair Value". https://www.fairvalue-calculator.com/stock/KOOL
Frequently asked questions
Is Masterkool International Public Company Limited (KOOL) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 0.3400 THB versus a price of 0.2800 THB, about +21% upside (undervalued).
What is the fair value of KOOL?
Our model-based fair value for Masterkool International Public Company Limited is 0.3400 THB (as of Sep 24, 2026), built from audited fundamentals. The current price: 0.2800 THB.
What is the quality score of KOOL?
Masterkool International 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 Masterkool International Public Company Limited (KOOL)?
Our model-based price target is the fair value of 0.3400 THB (as of Sep 24, 2026) from 21 valuation models. Cautious scenario 0.2600 THB, optimistic scenario 0.4300 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the Masterkool International Public Company Limited stock forecast for 2026?
Our models put fair value at 0.3400 THB, about +21% upside versus a price of 0.2800 THB (undervalued). Cautious scenario 0.2600 THB, optimistic scenario 0.4300 THB. The calculation is refreshed regularly with new filings.
What is the revenue of Masterkool International Public Company Limited (KOOL)?
Masterkool International Public Company Limited reported trailing-twelve-month revenue of about 577M THB (latest available figure, as of Sep 24, 2026).
Does Masterkool International Public Company Limited pay a dividend?
Masterkool International Public Company Limited currently shows a dividend yield of about 4.64% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Masterkool International Public Company Limited (KOOL)?
For today's price to be fair in a discounted-cash-flow model, Masterkool International Public Company Limited would have to grow free cash flow by -35.7 % per year for five years (discount rate 10.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -7.0 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of KOOL use?
Our models discount Masterkool International Public Company Limited at 10.2 %: a base by market capitalisation (nano), damped by beta 0.51, 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 Masterkool International Public Company Limited that is -35.7 % per year a year over ten years, using the same discount rate (10.2 %) and the same formula as our fair value.
How much growth has Masterkool International Public Company Limited (KOOL) delivered so far?
Over the past 5 years revenue at Masterkool International Public Company Limited grew -7.0 % a year. The price currently implies -35.7 % 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 Masterkool International Public Company Limited (KOOL) growing?
The median revenue growth in the sector is +2.6 % a year. That is the yardstick for the growth priced into Masterkool International Public Company Limited (-35.7 % 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 Masterkool International Public Company Limited (KOOL)?
The free-cash-flow yield on the price is 40.20 %: that much free cash flow Masterkool International Public Company Limited produces per unit of market value. When it exceeds the discount rate of our models (10.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Masterkool International Public Company Limited (KOOL)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Masterkool International Public Company Limited it is 0.3400 THB per share (as of Sep 24, 2026), against a price of 0.2800 THB. It is the blended result of 21 valuation models (cash flow, earnings, asset, dividend).
Is Masterkool International Public Company Limited stock overvalued or undervalued in 2026?
As of Sep 24, 2026, KOOL trades below its calculated fair value: price 0.2800 THB, fair value 0.3400 THB, a gap of about +21% (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 KOOL?
No. The price is what the market pays today (0.2800 THB); the fair value is what the company's own numbers justify (0.3400 THB). For Masterkool International Public Company Limited the two are 0.0600 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is Masterkool International Public Company Limited worth?
The market values Masterkool International Public Company Limited at about 655M THB (market capitalisation, as of Sep 24, 2026). Per share that is 0.2800 THB; our models calculate a fair value of 0.3400 THB per share.
What do the bullish and bearish scenarios say about KOOL?
Our models span a range for Masterkool International Public Company Limited: cautious scenario 0.2600 THB, base 0.3400 THB, optimistic 0.4300 THB per share (as of Sep 24, 2026, price 0.2800 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of KOOL?
Masterkool International Public Company Limited trades at a price-to-earnings ratio of 28.0 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 0.3400 THB is built from several models across several years. Other multiples: P/B 0.5, P/S 1.1, EV/EBITDA 7.8.
How solid is the balance sheet of Masterkool International Public Company Limited (KOOL)?
Balance-sheet figures for Masterkool International Public Company Limited (as of Sep 24, 2026): return on equity 2.1%, 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 KOOL from its 52-week high?
Masterkool International Public Company Limited trades at 0.2800 THB, about 9% below its 52-week high of 0.3062 THB and 13% above the low of 0.2488 THB (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 0.3400 THB is for.
Which stocks are comparable to Masterkool International Public Company Limited?
From the same area (Consumer Cyclical) we also value Midea Group, Gree Electric Appliances, Inc, Haier Smart Home Co, King Slide Works Co, 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 Masterkool International Public Company Limited stock attractive at the current price?
The data as of Sep 24, 2026: price 0.2800 THB, calculated fair value 0.3400 THB (+21%), Quality Score 53/100, from 21 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 KOOL calculated?
We run Masterkool International Public Company Limited through 21 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 0.3400 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 13.0 % above its aggregate fair value. Masterkool International Public Company Limited currently trades 21 % 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 Masterkool International Public Company Limited (KOOL)?
The closing price on Sep 24, 2026 was 0.2800 THB. Our model-based fair value is 0.3400 THB, about +21% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Masterkool International Public Company Limited right now?
Solid quality (53/100) at a price below fair value, the discount is the argument here, not the business quality. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Where does the earnings growth of Masterkool International Public Company Limited (KOOL) come from?
Earnings per share at Masterkool International Public Company Limited grew −10.5 % a year from 2014 to 2025. Broken into its drivers: revenue per share −15.6 %, EBIT margin +2.3 %, tax rate +2.0 %, residual (interest, one-offs) +1.7 %. 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 Masterkool International Public Company Limited
How large is the market capitalisation of Masterkool International Public Company Limited (KOOL)?
The market capitalisation of Masterkool International Public Company Limited is 655M THB (≈ $19.7M). 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 Masterkool International Public Company Limited (KOOL)?
The price-to-sales ratio of Masterkool International Public Company Limited is 2.51 (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 Masterkool International Public Company Limited (KOOL)?
Earnings per share at Masterkool International Public Company Limited are 0.0100 THB (price ÷ EPS = P/E 28.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Masterkool International Public Company Limited (KOOL)?
The dividend yield of Masterkool International Public Company Limited is 4.6% (payout 130%). 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 Masterkool International Public Company Limited (KOOL)?
The net margin of Masterkool International Public Company Limited is 9.0% (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 Masterkool International Public Company Limited (KOOL)?
The return on equity (ROE) of Masterkool International Public Company Limited is 2.1% (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 Masterkool International Public Company Limited (KOOL)?
On an EBIT basis the return on assets of Masterkool International Public Company Limited is 0.6% (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 Masterkool International Public Company Limited (KOOL)?
The operating margin of Masterkool International Public Company Limited is 12.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Masterkool International Public Company Limited (KOOL)?
Revenue at Masterkool International Public Company Limited is growing −19.2% versus a year earlier (3y avg −0.6%). 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 Masterkool International Public Company Limited (KOOL)?
Earnings per share at Masterkool International Public Company Limited are growing −53.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Masterkool International Public Company Limited (KOOL) carry?
The net debt of Masterkool International Public Company Limited is 258M THB (fiscal year 2025, ≈ 1.0 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 Masterkool International Public Company Limited in the live analysis
One click puts Masterkool International 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.
