EN DE

LTMH Public Company (LTMH) Fair Value & Analysis

Communication Services · TH · Market cap 1.6B THB

LP LTMH Public Company LTMH · BK
Price8.00 THB
Fair Value3.53 THB
Upside-55.9%
Quality52/100
Watch LTMH Public Company for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 9.0% net margin
Low debt · generates free cash flow
1.95% dividend yield
Mixed vs. peers (6/14)
Narrow moat 35/100
Evidence: Medium Range 2.13 THB – 4.41 THB Share as image

Fair value as of: Jul 14, 2026

From 24 valuation models · updated 27 days ago

Share price +8.1% over the past month.

A solid business, but screening 56% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (4.41 THB). The favourable scenario is already priced in.
  • Solid but not exceptional quality (52/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (2.13 THB to 4.41 THB) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (16 months)

8.50 THB 4.12 THB Fair Value 3.53 THB Apr 2025 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 14, 2026.

How to read this chart

16‑month range 4.12 THB – 8.50 THB · fair‑value band 2.13 THB – 4.41 THB · the 8.00 THB price screens above the 3.53 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 14, 2026.

Full chart & analysis →

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

Analysis

LTMH Public Company (LTMH) currently trades at 8.00 THB, while our model-based Fair Value estimate is 3.53 THB, implying the stock looks roughly 55.9% overvalued today. The Quality Score stands at 52/100 (solid quality), in the Communication Services 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, LTMH Public Company generated revenue of 254M THB at a net margin of 9.0%. Revenue grew 7.7% year over year. It earns a return on equity of 6.2%. Net debt stands at 11.2M THB. Fundamentals as of Jul 14, 2026

Our scenario range runs from 2.13 THB (bear case) to 4.41 THB (bull case); at 8.00 THB, 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 98% above its 52-week low, currently above its 200-day average. For context, the median of 10 Communication Services peers we cover trades at -1% fair-value upside, at -56%, LTMH 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 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
Highest evidence
Growth DCF 1.79 THB 2.82 THB 4.31 THB 80
Residual Income 1.54 THB 1.62 THB 1.72 THB 76
Rev-Margin DCF 2.13 THB 3.71 THB 5.75 THB 74
All 24 models by family
DCF Models
FCF DCF 1.82 THB 2.99 THB 4.79 THB 38
Owner Earnings 1.31 THB 2.16 THB 3.45 THB 31
5Y Revenue Exit 2.13 THB 3.76 THB 5.98 THB 39
5Y EBITDA Exit 2.42 THB 4.36 THB 6.80 THB 41
5Y P/E Exit 2.21 THB 3.94 THB 5.90 THB 38
10Y Revenue Exit 1.91 THB 3.33 THB 5.51 THB 36
10Y EBITDA Exit 2.16 THB 3.74 THB 6.14 THB 37
10Y P/E Exit 2.03 THB 3.45 THB 5.45 THB 35
Earnings-Based
Graham-Dodd 1.09 THB 5.04 THB 6.92 THB 54
Lynch FV 1.33 THB 1.89 THB 2.46 THB 50
PEG = 1.0 1.33 THB 1.89 THB 2.46 THB 46
EPV 1.66 THB 1.88 THB 2.06 THB 59
Multiples
P/E Multiple 2.65 THB 3.53 THB 4.41 THB 63
P/S Multiple 2.05 THB 2.73 THB 3.41 THB 58
P/B Multiple 2.05 THB 2.73 THB 3.41 THB 55
EV/EBIT 3.11 THB 4.14 THB 5.16 THB 53
EV/EBITDA 3.05 THB 4.05 THB 5.06 THB 54
EV/Revenue 2.37 THB 3.37 THB 4.37 THB 43
Asset-Based
NCAV (Graham) 0.9800 THB 1.31 THB 1.96 THB 50
Growth DCF
Growth DCF 1.79 THB 2.82 THB 4.31 THB 80
Rev-Margin DCF 2.13 THB 3.71 THB 5.75 THB 74
Economic Profit
Residual Income 1.54 THB 1.62 THB 1.72 THB 76
ROIC Compounder 1.66 THB 1.88 THB 2.19 THB 72
Growth Earnings
Growth-Adj P/E 2.18 THB 3.11 THB 4.04 THB 68

Widest divergence: DCF Models (3.45 THB) versus Asset-Based (1.31 THB). Highest evidence: Growth DCF (80).

Notify me when LTMH reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 254M THB
Revenue growth (YoY) +7.7%
Net margin 9.0%
Return on equity 6.2%
Free cash flow 33.4M THB FY2025
P/E ratio 41.5
More key figures
Operating margin -11.4%
EPS (TTM) 0.1200 THB
Dividend yield 3.0%
EPS growth (YoY) -55.2%
Net debt 11.2M THB FY2024

Figures from reported company fundamentals · as of Jul 14, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 52/100

Of which business quality 57 · Market factors (momentum, volatility) 86

Profitability 45
Margins and returns on capital today
Quality Growth 29
Are margins and returns improving?
Cashflow 67
Earnings quality: real cash, not paper profit
Fin. Strength 83
Balance sheet, leverage, solvency risk
Investment 20
Disciplined investing over empire-building
Low Volatility 54
Calm price path (market factor)
Momentum 100
Price trend over the last 3–12 months (market factor)
52W Momentum 99
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

LTMH Public Company Limited provides advertising and public relations services in Thailand. The company provides digital publishing focuses on wealth education; creative video production, commercial shoots, and comprehensive storytelling solutions; content, expert media buying, and strategic marketing consultancy; product and software development; and …

Full company description

LTMH Public Company Limited provides advertising and public relations services in Thailand. The company provides digital publishing focuses on wealth education; creative video production, commercial shoots, and comprehensive storytelling solutions; content, expert media buying, and strategic marketing consultancy; product and software development; and investment solutions. It also operates Blockdit, a platform to share stories and creative content. In addition, the company provides advertising and public relations services; and software and technology services. Further, it is involved in securities business and organizing events. The company was founded in 2017 and is based in Bangkok, Thailand.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

LTMH Public Company reported revenue of 249M THB in FY2025 versus 118M THB in FY2021, a compound +20.5%/yr. Reported net income was 31.9M THB in FY2025, compounding +10.1%/yr from FY2021.

Growth Quality 87/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
249M THB
Latest YoY
+7.5%
Avg. 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.
+12.6%
Revenue +20.5%/yr
FY21 118M THB
FY22 174M THB
FY23 226M THB
FY24 231M THB
FY25 249M THB
Net income +10.1%/yr
FY21 21.7M THB
FY22 31.2M THB
FY23 37.6M THB
FY24 35.4M THB
FY25 31.9M THB

LTMH screens 56% overvalued. Compare with AppLovin Corporation →

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

Peer Group

Advertising Agencies · 199 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 52 · Above median
Fair Value upside −56% · Bottom 25%
Return on equity (TTM) 6% · Above median
Return on assets 5% · Top 25%
Net margin (TTM) 9% · Top 25%
Operating margin (TTM) -11% · Bottom 25%
Revenue growth 8% · Above median
Dividend yield (TTM) 2.0% · Below median
Debt / equity 0.05× · Higher than median

Valuation Multiples vs Advertising Agencies median · lower = cheaper

P/E (TTM) 71.8× · Pricier than 75% of peers
P/B 4.03× · Pricier than 75% of peers
P/S (TTM) 6.17× · Pricier than 75% of peers
P/FCF 1.4× · Cheaper than median
EV/EBITDA 35.2× · 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 19
FUTURE 39 · sector 8
PAST 25 · sector 7
HEALTH 98 · sector 98
DIVIDEND 39 · sector 66

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

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

Similar stocks

10 more Advertising Agencies stocks, each showing price versus our Fair Value estimate (as of Jul 14, 2026).

Stock Price Fair Value vs Fair Value
AppLovin Corporation APP $506.98 $181.37 -64%
Publicis Groupe S.A PUB €87.16 €146.36 +68%
Omnicom Group OMC $80.75 $99.84 +24%
Focus Media Information Technology Co 002027 ¥5.00 ¥4.08 -18%
The Trade Desk, Inc TTD $19.37 $20.76 +7%
BlueFocus Intelligent Communications Group 300058 ¥13.81 ¥1.50 -89%
JCDecaux SE DEC €21.28 €20.99 -1%
WPP plc WPP $18.13 $18.56 +2%
Easy Click Worldwide Network Technology Co 301171 ¥28.85 ¥5.62 -81%
Mobvista Inc 1860 HK$11.15 HK$6.43 -42%

Compare LTMH Public Company with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services 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 LTMH Public Company (LTMH) overvalued or undervalued?
As of Jul 14, 2026, our model estimates a fair value of 3.53 THB versus a price of 8.00 THB, about −56% (overvalued).
What is the fair value of LTMH?
Our model-based fair value for LTMH Public Company is 3.53 THB (as of Jul 14, 2026), built from audited fundamentals. The current price is 8.00 THB.
What is the quality score of LTMH?
LTMH Public Company has a Quality Score of 52/100. 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 LTMH Public Company (LTMH)?
LTMH Public Company reported trailing-twelve-month revenue of about 254M THB (latest available figure, as of Jul 14, 2026).
What is the net profit margin of LTMH?
The net profit margin of LTMH Public Company is about 9.0%, meaning it keeps roughly 9.0% of revenue as net income. Based on the latest reported figures.
Does LTMH Public Company pay a dividend?
LTMH Public Company currently shows a dividend yield of about 3.01% relative to its recent price (as of Jul 14, 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 LTMH 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.