Fairvalue-Calculator Fairvalue-Calculator
EN DE

Origin Property Public Company (ORI) Fair Value & Analysis

Real Estate · TH · Market cap 4.0B THB

OP Origin Property Public Company ORI · BK
Price1.68 THB
Fair Value4.20 THB
Upside+150.0%
Quality91/100
Evidence: High Range 3.15 THB – 5.24 THB

Fair value as of: Jun 26, 2026

From 23 valuation models · updated 3 days ago

Fair value updated Jun 26, 2026 — revised from 4.18 THB to 4.20 THB (+0.5%) since Jun 25, 2026.

Price vs Fair Value (12 months)

2.91 THB 1.45 THB Fair Value 4.20 THB Jun 2025 Jun 2026

12‑month range 1.45 THB – 2.91 THB · fair‑value band 3.15 THB – 5.24 THB · the 1.68 THB price screens below the 4.20 THB fair value. As of Jun 26, 2026.

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

Analysis

Origin Property Public Company (ORI) currently trades at 1.68 THB, while our model-based Fair Value estimate is 4.20 THB — implying the stock looks roughly 150.0% undervalued today. We read business quality at 91/100 (high quality), in the Real Estate 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, Origin Property Public Company generated revenue of 8.4B THB at a net margin of 8.5%. Revenue grew 1.2% year over year. It earns a return on equity of 3.6%. Net debt stands at 33.0B THB. Fundamentals as of Jun 26, 2026

Key figures & financial health

Revenue (TTM) 8.4B THB
Revenue growth (YoY) +1.2%
Net margin 8.5%
Return on equity 3.6%
Free cash flow 891M THB FY2025
P/E ratio 5.7
More key figures
Operating margin 9.4%
EPS (TTM) 0.2900 THB
Dividend yield 4.2%
EPS growth (YoY) -7.3%
Net debt 33.0B THB FY2025

Figures from reported company fundamentals (EODHD) · as of Jun 26, 2026. TTM = trailing twelve months.

About the company

Origin Property Public Company Limited, together with its subsidiaries, engages in property development in Thailand. It sells land and houses, and residential condominium units. The company also offers services relating to real estate; and invests in other companies. In addition, it provides project consultants, marketing research, construction management, and sales and marketing management services; operates hotels; and rents area in buildings. Origin Property Public Company Limited was incorporated in 2009 and is based in Mueang Samut Prakan, Thailand.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Origin Property Public Company reported revenue of 8.1B THB in FY2025 versus 14.5B THB in FY2021, a compound −13.7%/yr. Reported net income was 720M THB in FY2025, compounding −31.1%/yr from FY2021.

Revenue −13.7%/yr
FY21 14.5B THB
FY22 14.4B THB
FY23 13.9B THB
FY24 10.6B THB
FY25 8.1B THB
Net income −31.1%/yr
FY21 3.2B THB
FY22 3.8B THB
FY23 2.7B THB
FY24 1.1B THB
FY25 720M THB

Open the full interactive analysis →

Similar stocks

6 more Real Estate - Development stocks, each showing price versus our Fair Value estimate (as of Jun 26, 2026).

Stock Price Fair Value vs Fair Value
Vinhomes Joint Stock Company VHM 155,400 VND 148,549 VND -4%
DLF Limited DLF ₹627.60 ₹215.17 -66%
PT Pantai Indah Kapuk Dua Tbk, PANI 6,150 IDR 1,330 IDR -78%
Lodha Developers Limited LODHA ₹926.65 ₹774.29 -16%
Oberoi Realty Limited OBEROIRLTY ₹1,592 ₹1,400 -12%
Godrej Properties Limited GODREJPROP ₹1,799 ₹1,034 -43%

Explore undervalued stocks

More undervalued Real Estate stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap Stocks

Frequently asked questions

Is Origin Property Public Company (ORI) undervalued?
As of Jun 26, 2026, our model estimates a fair value of 4.20 THB versus a price of 1.68 THB — about +150% (undervalued). Model-based estimate, not financial advice.
What is the fair value of ORI?
Our 21-model fair value for Origin Property Public Company is 4.20 THB (as of Jun 26, 2026), built from audited fundamentals. The current price is 1.68 THB.
What is the quality score of ORI?
Origin Property Public Company has a Quality Score of 91/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of Origin Property Public Company (ORI)?
Origin Property Public Company reported trailing-twelve-month revenue of about 8.4B THB (latest available figure, as of Jun 26, 2026).
What is the net profit margin of ORI?
The net profit margin of Origin Property Public Company is about 8.5%, meaning it keeps roughly 8.5% of revenue as net income. Based on the latest reported figures.
Does Origin Property Public Company pay a dividend?
Origin Property Public Company currently shows a dividend yield of about 4.22% relative to its recent price (as of Jun 26, 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.

Educational research only · not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.