Muramoto Electron (Thailand) Public Company Limited (METCO) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Muramoto Electron (Thailand) Public Company Limited stock THB 906, price THB 302, upside +200.0%, quality 78 out of 100. Rating: strongly undervalued. Calculated from audited financials with 24 of our 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. As of Nov 8, 2026.
How to read this chart
60‑month range 136.79 THB – 305.00 THB · fair‑value band 688.47 THB – 1,122 THB · the 302.00 THB price screens below the 906.00 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. As of Nov 8, 2026.
Follow Muramoto Electron (Thailand) Public Company in your weekly email
Every Wednesday you see whether Muramoto Electron (Thailand) 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.
Muramoto Electron (Thailand) Public Company Limited manufactures and sells metal and plastic parts for audio/visual equipment, and electronic equipment for automobiles and office automation appliances in Thailand, Japan, the United States, and internationally.
Show moreShow less
It operates through three segments: Electric Parts for Automotive Business, Electronic Parts for Office Automation Business, and Other Business.
The company provides automotive devices, such as display audio units, audio panels, CD and DVD changers, gear units, air bag parts, keyless entry transmitters and receivers, corner sensors, press and window regulator parts, mounting boards for keyless entry receivers, print circuit board assemblies for CD changers, and mounting boards for cameras.
It also offers video cameras and single-lens reflex camera products for consumers, including video camera LCD units, back cover and lens units for single lens reflex cameras, and top cover units for mirrorless cameras; and printer finished products, thermal fuses, hermetic terminals, and magnetron filter box parts for use in industrial applications.
The company was incorporated in 1987 and is headquartered in Bangkok, Thailand. Muramoto Electron (Thailand) Public Company Limited is a subsidiary of Muramoto Industry Co., Ltd.
Stock analysis
Muramoto Electron (Thailand) Public Company Limited (METCO) currently trades at 302.00 THB, while our model-based Fair Value estimate is 906.00 THB, implying the stock looks roughly 67% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 1,218 THB per share, and 20 of the 24 models we run sit above the 302.00 THB price.
Bear case: the Asset-Based group reads lowest at 240.37 THB, and 4 of the 24 models stay below the price. Data coverage for this calculation is low.
Scenario range: 688.47 THB (bear) to 1,122 THB (bull), the price of 302.00 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 78/100 (high quality), in the Technology sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Muramoto Electron (Thailand) Public Company Limited reported revenue of 17.7B THB in FY2025 versus 17.0B THB in FY2021, a compound +1.0%/yr. Reported net income was 1.1B THB in FY2025, compounding +14.4%/yr from FY2021.
Key figures
Market cap 6.3B THB (≈ $189M) Micro · P/E ratio 5.8 · P/S ratio 0.38 · EPS (TTM) 52.05 THB · Dividend yield 9.9% · Net margin 6.6% · Return on equity 15.2% · Return on assets (EBIT) 8.1% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 51 out of 100 (low confidence).
What moves the price
The share trades about 1% below its 52-week high and 49% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Technology peers we cover trades at −7% fair-value upside, at 200%, METCO screens cheaper than that median.
Fair Value models
Bear688.47 THBFair Value 906.00 THBBull1,122 THB
Price 302.00 THB · Upside +200.0%
Capped: our models arrive at a very high value here. We deliberately show a more cautious Fair Value.
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 12 months old). Earnings retained since then (22.05 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. 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.85/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
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.
+24.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+14.4%
Dividend (yield on the price)9.9%
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.19.8% vs 7.6%, picking up
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% → 8%
2025 sits 272% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Pace: the 5-year rate starts in 2020 (pandemic)
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).
−21.7%
The company could shrink this much every year for the next five years and today's price would still be justified.
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 −22.6% a year for the price.
Compare Muramoto Electron (Thailand) 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.Electronic Components · 653 stocks
Beats the industry median on 12/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score78 · Top 25%
Fair Value upside+200.0% · Top 25%
Profitability
Return on equity (12 months)15.2% · Top 25%
Return on assets11.0% · Top 25%
Net margin (12 months)6.6% · Above median
Operating margin (12 months)5.9% · Below median
Growth and dividend
Revenue growth (quarter YoY)−12.1% · Bottom 25%
Dividend yield (12 months)9.9% · Top 25%
Balance sheet
Debt / equity0.01× · Lowest 25%
Valuation Multiplesvs Electronic Components 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). "Muramoto Electron (Thailand) Public Company Limited Fair Value". https://www.fairvalue-calculator.com/stock/METCO
Frequently asked questions
Is Muramoto Electron (Thailand) Public Company Limited (METCO) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 906.00 THB versus a price of 302.00 THB, about +200% upside (undervalued).
What is the fair value of METCO?
Our model-based fair value for Muramoto Electron (Thailand) Public Company Limited is 906.00 THB (as of Nov 8, 2026), built from audited fundamentals. The current price: 302.00 THB.
What is the quality score of METCO?
Muramoto Electron (Thailand) Public Company Limited has a Quality Score of 78/100. 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 Muramoto Electron (Thailand) Public Company Limited (METCO)?
Our model-based price target is the fair value of 906.00 THB (as of Nov 8, 2026) from 24 valuation models. Cautious scenario 688.47 THB, optimistic scenario 1,122 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the Muramoto Electron (Thailand) Public Company Limited stock forecast for 2026?
Our models put fair value at 906.00 THB, about +200% upside versus a price of 302.00 THB (undervalued). Cautious scenario 688.47 THB, optimistic scenario 1,122 THB. The calculation is refreshed regularly with new filings.
What is the revenue of Muramoto Electron (Thailand) Public Company Limited (METCO)?
Muramoto Electron (Thailand) Public Company Limited reported trailing-twelve-month revenue of about 16.5B THB (latest available figure, as of Nov 8, 2026).
Does Muramoto Electron (Thailand) Public Company Limited pay a dividend?
Muramoto Electron (Thailand) Public Company Limited currently shows a dividend yield of 9.93% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Muramoto Electron (Thailand) Public Company Limited (METCO) and when is the ex-dividend date?
Muramoto Electron (Thailand) Public Company Limited pays a dividend of 30.00 THB per share a year, a dividend yield of 9.9%. The last ex-dividend date was Feb 5, 2026. A dividend has been paid every year since at least 1995. The payout ratio is 57.6% of earnings. Free cash flow covers the dividend 1.99 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Muramoto Electron (Thailand) Public Company Limited (METCO)?
For today's price to be fair in a discounted-cash-flow model, Muramoto Electron (Thailand) Public Company Limited would have to grow free cash flow by -21.7 % 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 +8.8 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of METCO use?
Our models discount Muramoto Electron (Thailand) Public Company Limited at 13.1 %: a base by market capitalisation (micro), damped by beta 0.40, 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 Muramoto Electron (Thailand) Public Company Limited that is -21.7 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.1 %) and the same formula as our fair value.
How much growth has Muramoto Electron (Thailand) Public Company Limited (METCO) delivered so far?
Over the past 5 years revenue at Muramoto Electron (Thailand) Public Company Limited grew +8.8 % a year. The price currently implies free-cash-flow growth of -21.7 % per 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 Muramoto Electron (Thailand) Public Company Limited (METCO) growing?
The median revenue growth in the sector is +11.5 % a year. That is the yardstick for the growth priced into Muramoto Electron (Thailand) Public Company Limited (-21.7 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Muramoto Electron (Thailand) Public Company Limited (METCO)?
The free-cash-flow yield on the price is 19.81 %: that much free cash flow Muramoto Electron (Thailand) 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 Muramoto Electron (Thailand) Public Company Limited (METCO)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Muramoto Electron (Thailand) Public Company Limited it is 906.00 THB per share (as of Nov 8, 2026), against a price of 302.00 THB. It is the blended result of 24 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Muramoto Electron (Thailand) Public Company Limited stock overvalued or undervalued in 2026?
As of Nov 8, 2026, METCO trades below its calculated fair value: price 302.00 THB, fair value 906.00 THB, a gap of about +200% (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 METCO?
No. The price is what the market pays today (302.00 THB); the fair value is what the company's own numbers justify (906.00 THB). For Muramoto Electron (Thailand) Public Company Limited the two are 604.00 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is Muramoto Electron (Thailand) Public Company Limited worth?
The market values Muramoto Electron (Thailand) Public Company Limited at about 6.3B THB (market capitalisation, as of Nov 8, 2026). Per share that is 302.00 THB; our models calculate a fair value of 906.00 THB per share.
What do the bullish and bearish scenarios say about METCO?
Our models span a range for Muramoto Electron (Thailand) Public Company Limited: cautious scenario 688.47 THB, base 906.00 THB, optimistic 1,122 THB per share (as of Nov 8, 2026, price 302.00 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of METCO?
Muramoto Electron (Thailand) Public Company Limited trades at a price-to-earnings ratio of 5.8 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 906.00 THB is built from several models across several years. Median P/E at fiscal year-end, 9 fiscal years (2016 to 2025), reported earnings: 12.6. Other multiples: P/B 0.9, P/S 0.4, EV/EBITDA 2.0.
How solid is the balance sheet of Muramoto Electron (Thailand) Public Company Limited (METCO)?
Balance-sheet figures for Muramoto Electron (Thailand) Public Company Limited (as of Nov 8, 2026): return on equity 15.2%, debt of 0.01 per unit of equity. They feed the Quality Score of 78/100, which measures business quality independently of the share price.
How far is METCO from its 52-week high?
Muramoto Electron (Thailand) Public Company Limited trades at 302.00 THB, about 1% below its 52-week high of 305.00 THB and 49% above the low of 203.02 THB (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 906.00 THB is for.
Which stocks are comparable to Muramoto Electron (Thailand) Public Company Limited?
From the same area (Technology) we also value Amphenol Corporation, Hon Hai Precision Industry Co, Corning Incorporated, Delta Electronics, 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 Muramoto Electron (Thailand) Public Company Limited stock attractive at the current price?
The data as of Nov 8, 2026: price 302.00 THB, calculated fair value 906.00 THB (+200%), Quality Score 78/100, from 24 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 METCO calculated?
We run Muramoto Electron (Thailand) Public Company Limited through 24 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 906.00 THB builds on their evidence-weighted average, 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 13.3% above its aggregate fair value. Muramoto Electron (Thailand) Public Company Limited currently trades 67% 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 Muramoto Electron (Thailand) Public Company Limited (METCO)?
The closing price on Nov 6, 2026 was 302.00 THB. Our model-based fair value is 906.00 THB, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Muramoto Electron (Thailand) Public Company Limited right now?
The rarer combination: high quality (78/100) AND below fair value. That earns a closer look rather than a quick verdict. The price is below even our cautious bear case (688.47 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.
Where does the earnings growth of Muramoto Electron (Thailand) Public Company Limited (METCO) come from?
Earnings per share at Muramoto Electron (Thailand) Public Company Limited grew −0.8 % a year from 2014 to 2025. Broken into its drivers: revenue per share +0.5 %, EBIT margin +0.4 %, tax rate −1.8 %, residual (interest, one-offs) +0.1 %. 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 Muramoto Electron (Thailand) Public Company Limited
How large is the market capitalisation of Muramoto Electron (Thailand) Public Company Limited (METCO)?
The market capitalisation of Muramoto Electron (Thailand) Public Company Limited is 6.3B THB (≈ $189M). 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 Muramoto Electron (Thailand) Public Company Limited (METCO)?
The price-to-sales ratio of Muramoto Electron (Thailand) Public Company Limited is 0.38 (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 Muramoto Electron (Thailand) Public Company Limited (METCO)?
Earnings per share at Muramoto Electron (Thailand) Public Company Limited are 52.05 THB (price ÷ EPS = P/E 5.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Muramoto Electron (Thailand) Public Company Limited (METCO)?
The dividend yield of Muramoto Electron (Thailand) Public Company Limited is 9.9% (payout 57.6%). 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 Muramoto Electron (Thailand) Public Company Limited (METCO)?
The net margin of Muramoto Electron (Thailand) Public Company Limited is 6.6% (last twelve months). 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 Muramoto Electron (Thailand) Public Company Limited (METCO)?
The return on equity (ROE) of Muramoto Electron (Thailand) Public Company Limited is 15.2% (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 Muramoto Electron (Thailand) Public Company Limited (METCO)?
On an EBIT basis the return on assets of Muramoto Electron (Thailand) Public Company Limited is 8.1% (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 Muramoto Electron (Thailand) Public Company Limited (METCO)?
The operating margin of Muramoto Electron (Thailand) Public Company Limited is 5.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Muramoto Electron (Thailand) Public Company Limited (METCO)?
Revenue at Muramoto Electron (Thailand) Public Company Limited is growing −12.1% versus a year earlier (3y avg −1.6%). 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 Muramoto Electron (Thailand) Public Company Limited (METCO)?
Earnings per share at Muramoto Electron (Thailand) Public Company Limited are growing −24.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Muramoto Electron (Thailand) Public Company Limited (METCO) hold?
Muramoto Electron (Thailand) Public Company Limited holds more cash than debt, 2.8B THB net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Muramoto Electron (Thailand) Public Company Limited in the live analysis
One click puts Muramoto Electron (Thailand) Public Company Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 8, 2026