EN DE

Netbay Public Company (NETBAY) Fair Value & Analysis

Technology · TH · Market cap 2.9B THB

NP Netbay Public Company NETBAY · BK
Price12.80 THB
Fair Value24.15 THB
Upside+88.7%
Quality91/100
Watch Netbay Public Company for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 33.3% net margin
generates free cash flow
8.11% dividend yield
Ranks above peers (10/14)
Wide moat 89/100
Evidence: High Range 18.33 THB – 34.48 THB Share as image

Fair value as of: Jul 15, 2026

From 26 valuation models · updated 26 days ago

Share price −9.2% over the past month.

A strong business, screening 89% undervalued on our models.

What matters now

  • The rarer combination: high quality (91/100) AND below fair value. That earns a closer look rather than a quick verdict.
  • The price is below even our cautious bear case (18.33 THB). The market is more pessimistic than our downside scenario.
  • A fairly wide model range (18.33 THB to 34.48 THB) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

27.14 THB 9.25 THB Fair Value 24.15 THB Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 15, 2026.

How to read this chart

60‑month range 9.25 THB – 27.14 THB · fair‑value band 18.33 THB – 34.48 THB · the 12.80 THB price screens below the 24.15 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 15, 2026.

Full chart & analysis →

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

Analysis

Netbay Public Company (NETBAY) currently trades at 12.80 THB, while our model-based Fair Value estimate is 24.15 THB, implying the stock looks roughly 88.7% undervalued today. The Quality Score stands at 91/100 (high quality), in the Technology sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Netbay Public Company generated revenue of 685M THB at a net margin of 33.3%. Revenue declined 23.9% year over year. It earns a return on equity of 39.3%. The balance sheet holds a net cash position of 170M THB. Fundamentals as of Jul 15, 2026

Our scenario range runs from 18.33 THB (bear case) to 34.48 THB (bull case); at 12.80 THB, the current price sits below 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 about 46% below its 52-week high and 41% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -27% fair-value upside, at 89%, NETBAY 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.

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
Residual Income 7.52 THB 8.95 THB 40.41 THB 76
Growth DCF 19.51 THB 33.74 THB 57.35 THB 72
Gordon GGM 13.87 THB 27.64 THB 41.85 THB 70
All 26 models by family
DCF Models
FCF DCF 19.85 THB 36.02 THB 64.21 THB 38
Owner Earnings 19.76 THB 35.84 THB 63.88 THB 31
5Y Revenue Exit 11.38 THB 17.49 THB 25.53 THB 39
5Y EBITDA Exit 18.08 THB 31.71 THB 49.09 THB 41
5Y P/E Exit 19.61 THB 34.96 THB 52.94 THB 38
10Y Revenue Exit 13.90 THB 20.75 THB 30.92 THB 36
10Y EBITDA Exit 18.51 THB 31.12 THB 50.78 THB 37
10Y P/E Exit 19.51 THB 33.49 THB 54.03 THB 35
Earnings-Based
Graham-Dodd 9.03 THB 46.37 THB 64.10 THB 54
Lynch FV 12.65 THB 18.07 THB 23.49 THB 50
PEG = 1.0 12.65 THB 18.07 THB 23.49 THB 46
EPV 12.83 THB 14.71 THB 16.33 THB 59
Dividend Discount
Gordon GGM 13.87 THB 27.64 THB 41.85 THB 70
DDM Multi-Stage 13.87 THB 23.88 THB 29.17 THB 61
Multiples
P/E Multiple 19.92 THB 26.56 THB 33.19 THB 63
P/S Multiple 6.83 THB 9.10 THB 11.38 THB 58
P/B Multiple 5.67 THB 7.56 THB 9.45 THB 55
EV/EBIT 23.09 THB 30.47 THB 37.85 THB 53
EV/EBITDA 18.44 THB 24.26 THB 30.09 THB 54
EV/Revenue 7.33 THB 10.06 THB 12.79 THB 43
Asset-Based
NCAV (Graham) 1.26 THB 1.69 THB 2.52 THB 50
Growth DCF
Growth DCF 19.51 THB 33.74 THB 57.35 THB 72
Rev-Margin DCF 11.38 THB 17.51 THB 25.70 THB 67
Economic Profit
Residual Income 7.52 THB 8.95 THB 40.41 THB 76
ROIC Compounder 13.64 THB 16.59 THB 19.80 THB 67
Growth Earnings
Growth-Adj P/E 18.57 THB 26.52 THB 34.48 THB 68

Widest divergence: DCF Models (31.71 THB) versus Asset-Based (1.69 THB). Highest evidence: Residual Income (76).

Notify me when NETBAY reaches fair value

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

Key figures & financial health

Revenue (TTM) 685M THB
Revenue growth (YoY) -23.9%
Net margin 33.3%
Return on equity 39.3%
Free cash flow 297M THB FY2025
P/E ratio 8.2
More key figures
Operating margin 30.8%
EPS (TTM) 1.15 THB
Dividend yield 12.8%
EPS growth (YoY) -52.0%
Net cash 170M THB FY2025

Figures from reported company fundamentals · as of Jul 15, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 91/100

Of which business quality 88 · Market factors (momentum, volatility) 25

Profitability 95
Margins and returns on capital today
Quality Growth 66
Are margins and returns improving?
Cashflow 85
Earnings quality: real cash, not paper profit
Fin. Strength 98
Balance sheet, leverage, solvency risk
Investment 97
Disciplined investing over empire-building
Low Volatility 57
Calm price path (market factor)
Momentum 10
Price trend over the last 3–12 months (market factor)
52W Momentum 13
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

Netbay Public Company Limited engages in the provision of Software as a Service (SaaS) for online electronic transactions between business-to-government, business-to-business, and business-to-consumer groups in Thailand. It operates in two segments, The e-Business and The e-Service.

Full company description

Netbay Public Company Limited engages in the provision of Software as a Service (SaaS) for online electronic transactions between business-to-government, business-to-business, and business-to-consumer groups in Thailand. It operates in two segments, The e-Business and The e-Service. The company invents, creates, and develops various digital business technology platforms and e-business service applications for digital business service transactions. It also provides electronic transaction system in the form of SaaS model that covers data center system, backup processing system, and operating software system that supports transaction system; and networking and data security protection services. The company's software applications include ShippingNet, an e-customs declaration application offered to prepare and deliver urgently signed import/outgoing invoices with e-signatures; e-Express Consignment, an application for the preparation and delivery of express import/export declaration with electronic signature; e-Manifest, an application that generates and delivers inbound and outbound vehicle report data; e-Customs Permit, an application for printing documents; e-Payment Gateway, an electronic payment tool for companies to work smart, and reducing financial risks and the workflow of paying customs; e-Transit/Transshipment, an application to prepare and deliver information on cargo declaration for transshipment; and License Per Invoice, an e-Single Entry Form NSW application for preparing license information according to the import and export project of regulated goods. It also offers Intelligent Box, an online document exchange platform. The company was incorporated in 2004 and is based in Bangkok, Thailand.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Netbay Public Company reported revenue of 728M THB in FY2025 versus 400M THB in FY2021, a compound +16.1%/yr. Reported net income was 266M THB in FY2025, compounding +12.5%/yr from FY2021.

Growth Quality 99/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
728M THB
Latest YoY
+25.2%
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.
+16.8%
Avg. growth/yr (5Y) 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.
+13.4%
Avg. growth/yr (13Y) 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.
+13.9%
Revenue +16.1%/yr
FY21 400M THB
FY22 457M THB
FY23 487M THB
FY24 581M THB
FY25 728M THB
Net income +12.5%/yr
FY21 166M THB
FY22 170M THB
FY23 180M THB
FY24 216M THB
FY25 266M THB
Character of growth · EPS growth decomposed (2014-2025) +14.6 % p.a.
Revenue per share +9.8 pp

of which total revenue +11.4 pp · buybacks/dilution −1.6 pp

EBIT margin +6.0 pp
Tax rate −1.7 pp
Residual (interest, one-offs) +0.5 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch NETBAY: get an alert when its fair value changes →

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

Peer Group

Software - Application · 710 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 91 · Top 25%
Fair Value upside +89% · Top 25%
Return on equity (TTM) 39% · Top 25%
Return on assets 23% · Top 25%
Net margin (TTM) 33% · Top 25%
Operating margin (TTM) 31% · Top 25%
Revenue growth -24% · Bottom 25%
Dividend yield (TTM) 8.1% · Top 25%

Valuation Multiples vs Software - Application median · lower = cheaper

P/E (TTM) 12.8× · Cheaper than 75% of peers
P/B 5.83× · Pricier than 75% of peers
P/S (TTM) 4.29× · Pricier than 75% of peers
P/FCF 0.3× · Cheaper than 75% of peers
EV/EBITDA 9.1× · Cheaper than median
PEG 1.85× · Pricier than median

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 100 · sector 0
FUTURE 0 · sector 38
PAST 100 · sector 13
HEALTH 0 · sector 98
DIVIDEND 100 · sector 28

Insider activity: 45/100

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 Software - Application stocks, each showing price versus our Fair Value estimate (as of Jul 15, 2026).

Stock Price Fair Value vs Fair Value
SAP SE SAPS C$12.69 C$16.26 +28%
Shopify Inc SHOP C$173.23 C$20.54 -88%
Uber Technologies, Inc UBER $72.67 $51.11 -30%
Salesforce, Inc CRM $170.77 $182.10 +7%
ServiceNow, Inc NOW $107.71 $33.12 -69%
Cadence Design Systems, Inc CDNS $384.17 $80.41 -79%
Snowflake Inc SNOW $271.87 $34.04 -87%
Adobe Inc ADBE $230.61 $379.48 +65%
Automatic Data Processing, Inc ADP $241.92 $177.51 -27%
Intuit Inc INTU $291.09 $258.69 -11%

Compare Netbay Public Company with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Technology 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 Netbay Public Company (NETBAY) overvalued or undervalued?
As of Jul 15, 2026, our model estimates a fair value of 24.15 THB versus a price of 12.80 THB, about +89% (undervalued).
What is the fair value of NETBAY?
Our model-based fair value for Netbay Public Company is 24.15 THB (as of Jul 15, 2026), built from audited fundamentals. The current price is 12.80 THB.
What is the quality score of NETBAY?
Netbay Public Company has a Quality Score of 91/100. 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 Netbay Public Company (NETBAY)?
Netbay Public Company reported trailing-twelve-month revenue of about 685M THB (latest available figure, as of Jul 15, 2026).
What is the net profit margin of NETBAY?
The net profit margin of Netbay Public Company is about 33.3%, meaning it keeps roughly 33.3% of revenue as net income. Based on the latest reported figures.
Does Netbay Public Company pay a dividend?
Netbay Public Company currently shows a dividend yield of about 12.77% relative to its recent price (as of Jul 15, 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 Netbay 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.