MR. D.I.Y. Holding (Thailand) Public Company Limited (MRDIYT) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of MR. D.I.Y. Holding (Thailand) Public Company Limited stock THB 14.22, price THB 8.40, upside +69.3%, quality 77 out of 100. Rating: strongly undervalued. 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. As of Nov 3, 2026.
How to read this chart
12‑month range 7.45 THB – 12.12 THB · fair‑value band 8.75 THB – 18.70 THB · the 8.40 THB price screens below the 14.22 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 3, 2026.
Follow MR. D.I.Y. Holding (Thailand) Public Company in your weekly email
Every Wednesday you see whether MR. D.I.Y. Holding (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.
MR. D.I.Y. Holding (Thailand) Public Company Limited, together with its subsidiaries, operates as a home improvement and lifestyle retailer in Thailand.
Show moreShow less
The company offers hardware products, including plumbing, power and hand tools, paints and adhesives, lock and safety, and gardening tools; household items, such as housekeeping and kitchenware products, bathroom accessories, and storage and organizers; and electronics products comprising lighting, cables, plugs, adapters, electrical accessories, and home appliances.
It also provides furnishings and apparels; office supplies, stationery products, and sports accessories; car interior accessories and car care and decoration products; gifts and seasonal products; and toys, learning and education materials, and arts and crafts.
In addition, the company offers computer and phone accessories; jewelry and cosmetics; and other consumer products. It sells its products through stores and online under the MR. D.I.Y. brand name. The company imports and exports its products.
The company was founded in 2016 and is headquartered in Bang Phli, Thailand.
Stock analysis
MR. D.I.Y. Holding (Thailand) Public Company Limited (MRDIYT) currently trades at 8.40 THB, while our model-based Fair Value estimate is 14.22 THB, implying the stock looks roughly 41% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 16.10 THB per share, and 16 of the 26 models we run sit above the 8.40 THB price.
Bear case: the Dividend Discount group reads lowest at 2.23 THB, and 10 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 8.75 THB (bear) to 18.70 THB (bull), the price of 8.40 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 77/100 (high quality), in the Consumer Cyclical sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
MR. D.I.Y. Holding (Thailand) Public Company Limited reported revenue of 20.1B THB in FY2025 versus 9.9B THB in FY2022, a compound +26.4%/yr. Reported net income was 2.6B THB in FY2025, compounding +35.8%/yr from FY2022.
Key figures
Market cap 50.5B THB (≈ $1.5B) Small · P/E ratio 17.5 · P/S ratio 2.29 · EPS (TTM) 0.4800 THB · Dividend yield 1.0% · Net margin 13.1% · Return on equity 36.1% · Return on assets (EBIT) 16.9% (4-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 74 out of 100 (low confidence).
What moves the price
The share trades about 31% 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 −5% fair-value upside, at 69%, MRDIYT screens cheaper than that median.
Fair Value models
Bear8.75 THBFair Value 14.22 THBBull18.70 THB
Price 8.40 THB · Upside +69.3%
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 10 months old). Earnings retained since then (0.3385 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.100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+24.4%
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.
+26.4%
’22
’23
’24
’25
What shareholders gained per year (last 3 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 3 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.
+34.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year+33.6%
Dividend (yield on the price)1.0%
Profit margin 2022 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.16% → 19%
2025 sits 91% above its own trend. The rate follows the median trend of the last 3 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).
+4.2%
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.
+14.3%
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 +3.0% a year for the price and +13.0% for the forecasts.
Compare MR. D.I.Y. Holding (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.Specialty Retail · 203 stocks
Beats the industry median on 7/15 measures
A mixed picture versus its industry peers.
Valuation
Quality Score77 · Top 25%
Fair Value upside+69.3% · Top 25%
Profitability
Return on equity (12 months)36.1% · Top 25%
Return on assets14.3% · Top 25%
Net margin (12 months)13.1% · Top 25%
Operating margin (12 months)18.6% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)17.8% · Top 25%
Dividend yield (12 months)1.0% · Bottom 25%
Balance sheet
Debt / equity0.21× · Above median
Valuation Multiplesvs Specialty Retail median · lower = cheaper
P/E (12 months)17.5× · Pricier than median
P/B5.21× · Priciest 25%
P/S (12 months)2.29× · Priciest 25%
Price / free cash flow (fiscal year)10.2× · Pricier than median
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). "MR. D.I.Y. Holding (Thailand) Public Company Limited Fair Value". https://www.fairvalue-calculator.com/stock/MRDIYT
Frequently asked questions
Is MR. D.I.Y. Holding (Thailand) Public Company Limited (MRDIYT) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of 14.22 THB versus a price of 8.40 THB, about +69% upside (undervalued).
What is the fair value of MRDIYT?
Our model-based fair value for MR. D.I.Y. Holding (Thailand) Public Company Limited is 14.22 THB (as of Nov 3, 2026), built from audited fundamentals. The current price: 8.40 THB.
What is the quality score of MRDIYT?
MR. D.I.Y. Holding (Thailand) Public Company Limited has a Quality Score of 77/100. 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 MR. D.I.Y. Holding (Thailand) Public Company Limited (MRDIYT)?
Our model-based price target is the fair value of 14.22 THB (as of Nov 3, 2026) from 26 valuation models. Cautious scenario 8.75 THB, optimistic scenario 18.70 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the MR. D.I.Y. Holding (Thailand) Public Company Limited stock forecast for 2026?
Our models put fair value at 14.22 THB, about +69% upside versus a price of 8.40 THB (undervalued). Cautious scenario 8.75 THB, optimistic scenario 18.70 THB. The calculation is refreshed regularly with new filings.
What is the revenue of MR. D.I.Y. Holding (Thailand) Public Company Limited (MRDIYT)?
MR. D.I.Y. Holding (Thailand) Public Company Limited reported trailing-twelve-month revenue of about 22.0B THB (latest available figure, as of Nov 3, 2026).
Does MR. D.I.Y. Holding (Thailand) Public Company Limited pay a dividend?
MR. D.I.Y. Holding (Thailand) Public Company Limited currently shows a dividend yield of 1.00% relative to its recent price (as of Nov 3, 2026).
How much is the dividend of MR. D.I.Y. Holding (Thailand) Public Company Limited (MRDIYT) and when is the ex-dividend date?
MR. D.I.Y. Holding (Thailand) Public Company Limited pays a dividend of 0.084 THB per share a year, a dividend yield of 1.0%. The last ex-dividend date was Aug 20, 2026. The payout ratio is 17.5% of earnings. Free cash flow covers the dividend 9.85 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 MR. D.I.Y. Holding (Thailand) Public Company Limited (MRDIYT)?
For today's price to be fair in a discounted-cash-flow model, MR. D.I.Y. Holding (Thailand) Public Company Limited would have to grow free cash flow by +4.2 % per year for five years (discount rate 13.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 3 years revenue grew +26.4 % per year. As of Nov 3, 2026.
What discount rate (WACC) does the fair value of MRDIYT use?
Our models discount MR. D.I.Y. Holding (Thailand) Public Company Limited at 13.1 %: a base by market capitalisation (small), 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 MR. D.I.Y. Holding (Thailand) Public Company Limited that is +4.2 % 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 MR. D.I.Y. Holding (Thailand) Public Company Limited (MRDIYT) delivered so far?
Over the past 3 years revenue at MR. D.I.Y. Holding (Thailand) Public Company Limited grew +26.4 % a year. The price currently implies free-cash-flow growth of +4.2 % 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 MR. D.I.Y. Holding (Thailand) Public Company Limited (MRDIYT) growing?
The median revenue growth in the sector is +8.7 % a year. That is the yardstick for the growth priced into MR. D.I.Y. Holding (Thailand) Public Company Limited (+4.2 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of MR. D.I.Y. Holding (Thailand) Public Company Limited (MRDIYT)?
The free-cash-flow yield on the price is 9.85 %: that much free cash flow MR. D.I.Y. Holding (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 MR. D.I.Y. Holding (Thailand) Public Company Limited (MRDIYT)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For MR. D.I.Y. Holding (Thailand) Public Company Limited it is 14.22 THB per share (as of Nov 3, 2026), against a price of 8.40 THB. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is MR. D.I.Y. Holding (Thailand) Public Company Limited stock overvalued or undervalued in 2026?
As of Nov 3, 2026, MRDIYT trades below its calculated fair value: price 8.40 THB, fair value 14.22 THB, a gap of about +69% (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 MRDIYT?
No. The price is what the market pays today (8.40 THB); the fair value is what the company's own numbers justify (14.22 THB). For MR. D.I.Y. Holding (Thailand) Public Company Limited the two are 5.82 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is MR. D.I.Y. Holding (Thailand) Public Company Limited worth?
The market values MR. D.I.Y. Holding (Thailand) Public Company Limited at about 50.5B THB (market capitalisation, as of Nov 3, 2026). Per share that is 8.40 THB; our models calculate a fair value of 14.22 THB per share.
What do the bullish and bearish scenarios say about MRDIYT?
Our models span a range for MR. D.I.Y. Holding (Thailand) Public Company Limited: cautious scenario 8.75 THB, base 14.22 THB, optimistic 18.70 THB per share (as of Nov 3, 2026, price 8.40 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of MRDIYT?
MR. D.I.Y. Holding (Thailand) Public Company Limited trades at a price-to-earnings ratio of 17.5 (as of Nov 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 14.22 THB is built from several models across several years. Other multiples: PEG 1.1, P/B 5.2, P/S 2.3, EV/EBITDA 11.8.
What is the PEG ratio of MRDIYT?
The PEG ratio of MR. D.I.Y. Holding (Thailand) Public Company Limited is 1.07 (P/E divided by earnings growth, as of Nov 3, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of MR. D.I.Y. Holding (Thailand) Public Company Limited (MRDIYT)?
Balance-sheet figures for MR. D.I.Y. Holding (Thailand) Public Company Limited (as of Nov 3, 2026): return on equity 36.1%, debt of 0.21 per unit of equity. They feed the Quality Score of 77/100, which measures business quality independently of the share price.
How far is MRDIYT from its 52-week high?
MR. D.I.Y. Holding (Thailand) Public Company Limited trades at 8.40 THB, about 31% below its 52-week high of 12.12 THB and 13% above the low of 7.45 THB (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 14.22 THB is for.
Which stocks are comparable to MR. D.I.Y. Holding (Thailand) Public Company Limited?
From the same area (Consumer Cyclical) we also value Alimentation Couche-Tard Inc, Williams-Sonoma, Inc, Ulta Beauty, Inc, Casey's General Stores, 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 MR. D.I.Y. Holding (Thailand) Public Company Limited stock attractive at the current price?
The data as of Nov 3, 2026: price 8.40 THB, calculated fair value 14.22 THB (+69%), Quality Score 77/100, 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 MRDIYT calculated?
We run MR. D.I.Y. Holding (Thailand) Public Company Limited through 26 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 14.22 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 13.0% above its aggregate fair value. MR. D.I.Y. Holding (Thailand) Public Company Limited currently trades 41% 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 MR. D.I.Y. Holding (Thailand) Public Company Limited (MRDIYT)?
The closing price on Nov 6, 2026 was 8.40 THB. Our model-based fair value is 14.22 THB, about +69% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with MR. D.I.Y. Holding (Thailand) Public Company Limited right now?
The rarer combination: high quality (77/100) AND below fair value. That earns a closer look rather than a quick verdict. The price is below even our cautious bear case (8.75 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. A fairly wide model range (8.75 THB to 18.70 THB) leaves room in how you read the outcome.
Key figures of MR. D.I.Y. Holding (Thailand) Public Company Limited
How large is the market capitalisation of MR. D.I.Y. Holding (Thailand) Public Company Limited (MRDIYT)?
The market capitalisation of MR. D.I.Y. Holding (Thailand) Public Company Limited is 50.5B THB (≈ $1.5B). 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 MR. D.I.Y. Holding (Thailand) Public Company Limited (MRDIYT)?
The price-to-sales ratio of MR. D.I.Y. Holding (Thailand) Public Company Limited is 2.29 (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 MR. D.I.Y. Holding (Thailand) Public Company Limited (MRDIYT)?
Earnings per share at MR. D.I.Y. Holding (Thailand) Public Company Limited are 0.4800 THB (price ÷ EPS = P/E 17.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of MR. D.I.Y. Holding (Thailand) Public Company Limited (MRDIYT)?
The dividend yield of MR. D.I.Y. Holding (Thailand) Public Company Limited is 1.0% (payout 17.5%). 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 MR. D.I.Y. Holding (Thailand) Public Company Limited (MRDIYT)?
The net margin of MR. D.I.Y. Holding (Thailand) Public Company Limited is 13.1% (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 MR. D.I.Y. Holding (Thailand) Public Company Limited (MRDIYT)?
The return on equity (ROE) of MR. D.I.Y. Holding (Thailand) Public Company Limited is 36.1% (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 MR. D.I.Y. Holding (Thailand) Public Company Limited (MRDIYT)?
On an EBIT basis the return on assets of MR. D.I.Y. Holding (Thailand) Public Company Limited is 16.9% (avg 4y). 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 MR. D.I.Y. Holding (Thailand) Public Company Limited (MRDIYT)?
The operating margin of MR. D.I.Y. Holding (Thailand) Public Company Limited is 18.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at MR. D.I.Y. Holding (Thailand) Public Company Limited (MRDIYT)?
Revenue at MR. D.I.Y. Holding (Thailand) Public Company Limited is growing +17.8% versus a year earlier (3y avg +26.4%). 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 MR. D.I.Y. Holding (Thailand) Public Company Limited (MRDIYT)?
Earnings per share at MR. D.I.Y. Holding (Thailand) Public Company Limited are growing +11.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does MR. D.I.Y. Holding (Thailand) Public Company Limited (MRDIYT) carry?
The net debt of MR. D.I.Y. Holding (Thailand) Public Company Limited is 1.8B THB (fiscal year 2024, ≈ 0.4 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 MR. D.I.Y. Holding (Thailand) Public Company Limited in the live analysis
One click puts MR. D.I.Y. Holding (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 3, 2026