MAGURO GROUP PUBLIC COMPANY LIMITED (MAGURO) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of MAGURO GROUP PUBLIC COMPANY LIMITED THB 24.75, price THB 17.80, upside +39.0%, quality 63 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch MAGURO GROUP 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
Maguro Group Public Company Limited owns and operates restaurants in Thailand. The company operates restaurants under the Maguro, Ssamthing Together, Hitori Shabu, Tonkatsu AOKI, CouCou, Bincho, and Kiwamiya brands.
Show more
Maguro Group Public Company Limited owns and operates restaurants in Thailand. The company operates restaurants under the Maguro, Ssamthing Together, Hitori Shabu, Tonkatsu AOKI, CouCou, Bincho, and Kiwamiya brands. It also provides food and beverages; catering services for seminars and other occasions under the MAGURO Group Catering brand; and food delivery services under the Maguro Go brand. Maguro Group Public Company Limited was incorporated in 2010 and is headquartered in Bangkok, Thailand.
Stock analysis
MAGURO GROUP PUBLIC COMPANY LIMITED (MAGURO) currently trades at 17.80 THB, while our model-based Fair Value estimate is 24.75 THB, implying the stock looks roughly 28.1% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 53.96 THB per share, and 21 of the 26 models we run sit above the 17.80 THB price.
Bear case: the Asset-Based group reads lowest at 3.89 THB, and 5 of the 26 models stay below the price. Evidence for this calculation is low.
Scenario range: 16.12 THB (bear) to 36.64 THB (bull), the price of 17.80 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 63/100 (solid quality), in the Consumer Cyclical sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
MAGURO GROUP PUBLIC COMPANY LIMITED reported revenue of 2.0B THB in FY2025 versus 385M THB in FY2021, a compound +50.6%/yr. Reported net income was 149M THB in FY2025, compounding +96.4%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap 2.2B THB (≈ $67.1M) · P/E ratio 15.0 · P/S ratio 1.12 · EPS (TTM) 1.19 THB · Dividend yield 4.0% · Net margin 7.5% · Return on equity 20.7% · Return on assets (EBIT) 9.4%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 54 out of 100 (medium confidence).
What moves the price
The share trades about 30% 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 −22% fair-value upside, at 39%, MAGURO screens cheaper than that median.
Fair Value models
Bear 16.12 THBFair Value 24.75 THBBull 36.64 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. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (0.3524 THB per share) are deliberately not added.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.90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+44.2%
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.
+43.9%
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.
+39.0%
Start year 2020 (pandemic)
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in THB (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. 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.
+57.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year+53.7%
Dividend (yield on the price)4.0%
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.8% → 11%
2025 sits 105% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
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).
+11.7%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+15.5%
Yearly sales growth analysts expect, extended to five years.
After inflation (Thailand: IMF forecast 1.2% a year to 2030, 1.1% from 2016 to 2025) that is about +10.3% a year for the price and +14.2% for the forecasts.
Compare MAGURO GROUP 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.Restaurants · 226 stocks
Beats the industry median on 12/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score63 · Top 25%
Fair Value upside+38% · Above median
Profitability
Return on equity (TTM)21% · Top 25%
Return on assets9% · Top 25%
Net margin (TTM)7% · Top 25%
Operating margin (TTM)10% · Above median
Growth and dividend
Revenue growth35% · Top 25%
Dividend yield (TTM)4.0% · Above median
Balance sheet
Debt / equity0.01× · Below median
Valuation Multiplesvs Restaurants 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). "MAGURO GROUP PUBLIC COMPANY LIMITED Fair Value". https://www.fairvalue-calculator.com/stock/MAGURO
Frequently asked questions
Is MAGURO GROUP PUBLIC COMPANY LIMITED (MAGURO) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 24.75 THB versus a price of 17.80 THB, about +39% upside (undervalued).
What is the fair value of MAGURO?
Our model-based fair value for MAGURO GROUP PUBLIC COMPANY LIMITED is 24.75 THB (as of Sep 24, 2026), built from audited fundamentals. The current price: 17.80 THB.
What is the quality score of MAGURO?
MAGURO GROUP PUBLIC COMPANY LIMITED has a Quality Score of 63/100. 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 MAGURO GROUP PUBLIC COMPANY LIMITED (MAGURO)?
Our model-based price target is the fair value of 24.75 THB (as of Sep 24, 2026) from 26 valuation models. Cautious scenario 16.12 THB, optimistic scenario 36.64 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the MAGURO GROUP PUBLIC COMPANY LIMITED stock forecast for 2026?
Our models put fair value at 24.75 THB, about +39% upside versus a price of 17.80 THB (undervalued). Cautious scenario 16.12 THB, optimistic scenario 36.64 THB. The calculation is refreshed regularly with new filings.
What is the revenue of MAGURO GROUP PUBLIC COMPANY LIMITED (MAGURO)?
MAGURO GROUP PUBLIC COMPANY LIMITED reported trailing-twelve-month revenue of about 2.1B THB (latest available figure, as of Sep 24, 2026).
Does MAGURO GROUP PUBLIC COMPANY LIMITED pay a dividend?
MAGURO GROUP PUBLIC COMPANY LIMITED currently shows a dividend yield of about 3.99% relative to its recent price (as of Sep 24, 2026).
What growth is priced into MAGURO GROUP PUBLIC COMPANY LIMITED (MAGURO)?
For today's price to be fair in a discounted-cash-flow model, MAGURO GROUP PUBLIC COMPANY LIMITED would have to grow free cash flow by +11.7 % per year for five years (discount rate 13.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +39.0 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of MAGURO use?
Our models discount MAGURO GROUP PUBLIC COMPANY LIMITED at 13.1 %: a base by market capitalisation (micro), damped by beta 0.34, 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 MAGURO GROUP PUBLIC COMPANY LIMITED that is +11.7 % per year a year over ten years, using the same discount rate (13.1 %) and the same formula as our fair value.
How much growth has MAGURO GROUP PUBLIC COMPANY LIMITED (MAGURO) delivered so far?
Over the past 5 years revenue at MAGURO GROUP PUBLIC COMPANY LIMITED grew +39.0 % a year. The price currently implies +11.7 % 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 MAGURO GROUP PUBLIC COMPANY LIMITED (MAGURO) growing?
The median revenue growth in the sector is +6.4 % a year. That is the yardstick for the growth priced into MAGURO GROUP PUBLIC COMPANY LIMITED (+11.7 % 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 MAGURO GROUP PUBLIC COMPANY LIMITED (MAGURO)?
The free-cash-flow yield on the price is 5.79 %: that much free cash flow MAGURO GROUP PUBLIC COMPANY LIMITED produces per unit of market value. When it exceeds the discount rate of our models (13.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of MAGURO GROUP PUBLIC COMPANY LIMITED (MAGURO)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For MAGURO GROUP PUBLIC COMPANY LIMITED it is 24.75 THB per share (as of Sep 24, 2026), against a price of 17.80 THB. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is MAGURO GROUP PUBLIC COMPANY LIMITED stock overvalued or undervalued in 2026?
As of Sep 24, 2026, MAGURO trades below its calculated fair value: price 17.80 THB, fair value 24.75 THB, a gap of about +39% (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 MAGURO?
No. The price is what the market pays today (17.80 THB); the fair value is what the company's own numbers justify (24.75 THB). For MAGURO GROUP PUBLIC COMPANY LIMITED the two are 6.95 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is MAGURO GROUP PUBLIC COMPANY LIMITED worth?
The market values MAGURO GROUP PUBLIC COMPANY LIMITED at about 2.2B THB (market capitalisation, as of Sep 24, 2026). Per share that is 17.80 THB; our models calculate a fair value of 24.75 THB per share.
What do the bullish and bearish scenarios say about MAGURO?
Our models span a range for MAGURO GROUP PUBLIC COMPANY LIMITED: cautious scenario 16.12 THB, base 24.75 THB, optimistic 36.64 THB per share (as of Sep 24, 2026, price 17.80 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of MAGURO?
MAGURO GROUP PUBLIC COMPANY LIMITED trades at a price-to-earnings ratio of 15.0 (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 24.75 THB is built from several models across several years. Other multiples: P/B 3.1, P/S 1.1, EV/EBITDA 6.3.
How solid is the balance sheet of MAGURO GROUP PUBLIC COMPANY LIMITED (MAGURO)?
Balance-sheet figures for MAGURO GROUP PUBLIC COMPANY LIMITED (as of Sep 24, 2026): return on equity 20.7%, debt of 0.01 per unit of equity. They feed the Quality Score of 63/100, which measures business quality independently of the share price.
How far is MAGURO from its 52-week high?
MAGURO GROUP PUBLIC COMPANY LIMITED trades at 17.80 THB, about 30% below its 52-week high of 25.43 THB and 13% above the low of 15.80 THB (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 24.75 THB is for.
Which stocks are comparable to MAGURO GROUP PUBLIC COMPANY LIMITED?
From the same area (Consumer Cyclical) we also value McDonald's Corporation, Starbucks Corporation, Chipotle Mexican Grill, Inc, Yum! Brands, 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 MAGURO GROUP PUBLIC COMPANY LIMITED stock attractive at the current price?
The data as of Sep 24, 2026: price 17.80 THB, calculated fair value 24.75 THB (+39%), Quality Score 63/100, from 26 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 MAGURO calculated?
We run MAGURO GROUP PUBLIC COMPANY LIMITED through 26 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 24.75 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. MAGURO GROUP PUBLIC COMPANY LIMITED currently trades 39 % 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 MAGURO GROUP PUBLIC COMPANY LIMITED (MAGURO)?
The closing price on Sep 24, 2026 was 17.80 THB. Our model-based fair value is 24.75 THB, about +39% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with MAGURO GROUP PUBLIC COMPANY LIMITED right now?
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 (63/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (16.12 THB to 36.64 THB) leaves room in how you read the outcome.
Key figures of MAGURO GROUP PUBLIC COMPANY LIMITED
How large is the market capitalisation of MAGURO GROUP PUBLIC COMPANY LIMITED (MAGURO)?
The market capitalisation of MAGURO GROUP PUBLIC COMPANY LIMITED is 2.2B THB (≈ $67.1M). 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 MAGURO GROUP PUBLIC COMPANY LIMITED (MAGURO)?
The price-to-sales ratio of MAGURO GROUP PUBLIC COMPANY LIMITED is 1.12 (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 MAGURO GROUP PUBLIC COMPANY LIMITED (MAGURO)?
Earnings per share at MAGURO GROUP PUBLIC COMPANY LIMITED are 1.19 THB (price ÷ EPS = P/E 15.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of MAGURO GROUP PUBLIC COMPANY LIMITED (MAGURO)?
The dividend yield of MAGURO GROUP PUBLIC COMPANY LIMITED is 4.0% (payout 59.7%). 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 MAGURO GROUP PUBLIC COMPANY LIMITED (MAGURO)?
The net margin of MAGURO GROUP PUBLIC COMPANY LIMITED is 7.5% (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 MAGURO GROUP PUBLIC COMPANY LIMITED (MAGURO)?
The return on equity (ROE) of MAGURO GROUP PUBLIC COMPANY LIMITED is 20.7% (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 MAGURO GROUP PUBLIC COMPANY LIMITED (MAGURO)?
On an EBIT basis the return on assets of MAGURO GROUP PUBLIC COMPANY LIMITED is 9.4% (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 MAGURO GROUP PUBLIC COMPANY LIMITED (MAGURO)?
The operating margin of MAGURO GROUP PUBLIC COMPANY LIMITED is 9.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at MAGURO GROUP PUBLIC COMPANY LIMITED (MAGURO)?
Revenue at MAGURO GROUP PUBLIC COMPANY LIMITED is growing +35.2% versus a year earlier (3y avg +43.9%). 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 MAGURO GROUP PUBLIC COMPANY LIMITED (MAGURO)?
Earnings per share at MAGURO GROUP PUBLIC COMPANY LIMITED are growing +5.3% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch MAGURO GROUP PUBLIC COMPANY LIMITED in the live analysis
One click puts MAGURO GROUP 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.
