MR. D.I.Y. Holding (MRDIYT) Fair Value & Analysis
Consumer Cyclical · TH · Market cap 60.8B THB
Fair value as of: Jul 15, 2026
From 26 valuation models · updated 25 days ago
Share price +1.0% over the past month.
A strong business, but screening 11% overvalued on our models.
What matters now
- The model range is unusually wide (6.56 THB to 18.02 THB). The outcome hinges heavily on assumptions, so read the point estimate with caution.
- Our model range runs from 6.56 THB (bear) to 18.02 THB (bull), base 8.75 THB. The closer the price sits to the lower half, the larger the margin of safety.
- Quality 76/100 (high quality) with medium evidence: read the verdict with care.
Price vs Fair Value (9 months)
White line = price, green steps = our fair value per fiscal year. As of Jul 15, 2026.
How to read this chart
9‑month range 7.50 THB – 12.20 THB · fair‑value band 6.56 THB – 18.02 THB · the 9.85 THB price screens above the 8.75 THB fair value. As of Jul 15, 2026.
Analysis
MR. D.I.Y. Holding (MRDIYT) currently trades at 9.85 THB, while our model-based Fair Value estimate is 8.75 THB, implying the stock looks roughly 11.2% overvalued today. The Quality Score stands at 76/100 (high quality), in the Consumer Cyclical 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, MR. D.I.Y. Holding generated revenue of 20.2B THB at a net margin of 13.0%. Revenue grew 24.0% year over year. It earns a return on equity of 36.4%. Net debt stands at 1.8B THB. Fundamentals as of Jul 15, 2026
Our scenario range runs from 6.56 THB (bear case) to 18.02 THB (bull case); at 9.85 THB, the current price sits within 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 43% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -24% fair-value upside, at -11%, MRDIYT screens cheaper 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.
All 26 models by family
Widest divergence: DCF Models (19.23 THB) versus Asset-Based (1.08 THB). Highest evidence: Growth DCF (80).
Key figures & financial health
More key figures
Figures from reported company fundamentals · as of Jul 15, 2026. TTM = trailing twelve months.
Quality Score breakdown
Of which business quality 78 · Market factors (momentum, volatility) 47
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
MR. D.I.Y. Holding (Thailand) Public Company Limited, together with its subsidiaries, operates as a home improvement and lifestyle retailer in Thailand.
Full company description
MR. D.I.Y. Holding (Thailand) Public Company Limited, together with its subsidiaries, operates as a home improvement and lifestyle retailer in Thailand. 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.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2022 – FY2025 · reported fiscal years
MR. D.I.Y. Holding 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.
MRDIYT screens 11% overvalued. Compare with Casey's General Stores, Inc →
Peer Group
Specialty Retail · 221 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.
Valuation Multiples vs Specialty Retail median · lower = cheaper
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.
Insider activity: 40/100
Values & ESG
Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.
ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.
Similar stocks
10 more Specialty Retail stocks, each showing price versus our Fair Value estimate (as of Jul 15, 2026).
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| Casey's General Stores, Inc CASY | $827.04 | $405.44 | -51% |
| Williams-Sonoma, Inc WSM | $222.84 | $164.16 | -26% |
| Ulta Beauty, Inc ULTA | $479.57 | $488.39 | +2% |
| DICK'S Sporting Goods, Inc DKS | $208.89 | $181.10 | -13% |
| Best Buy Co BBY | $83.98 | $109.12 | +30% |
| China Tourism Group 601888 | ¥52.90 | ¥40.40 | -24% |
| Tractor Supply Company TSCO | $31.01 | $35.52 | +15% |
| Murphy USA Inc MUSA | $618.57 | $423.35 | -32% |
| Five Below, Inc FIVE | $197.71 | $117.29 | -41% |
| Taiwan Mobile Co 3045 | 110.50 TWD | 80.98 TWD | -27% |
Compare MR. D.I.Y. Holding with another stock
Price, fair value, quality and upside side by side.
Explore undervalued stocks
More undervalued Consumer Cyclical stocks →
Frequently asked questions
Is MR. D.I.Y. Holding (MRDIYT) overvalued or undervalued?
What is the fair value of MRDIYT?
What is the quality score of MRDIYT?
What is the revenue of MR. D.I.Y. Holding (MRDIYT)?
What is the net profit margin of MRDIYT?
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.
Track MR. D.I.Y. Holding 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.