Fairvalue-Calculator Fairvalue-Calculator
EN DE

Ornsirin Holding (ORN) Fair Value & Analysis

Real Estate · TH · Market cap 1.2B THB

OH Ornsirin Holding ORN · BK
Price0.7900 THB
Fair Value1.59 THB
Upside+101.3%
Quality91/100
Evidence: High Range 1.10 THB – 1.99 THB

Fair value as of: Jun 26, 2026

From 16 valuation models · updated 3 days ago

Share price −1.3% over the past month.

Price vs Fair Value (12 months)

0.8103 THB 0.5923 THB Fair Value 1.59 THB Jun 2025 Jun 2026

12‑month range 0.5923 THB – 0.8103 THB · fair‑value band 1.10 THB – 1.99 THB · the 0.7900 THB price screens below the 1.59 THB fair value. As of Jun 26, 2026.

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

Analysis

Ornsirin Holding (ORN) currently trades at 0.7900 THB, while our model-based Fair Value estimate is 1.59 THB — implying the stock looks roughly 101.3% 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, Ornsirin Holding generated revenue of 2.2B THB at a net margin of 10.5%. Revenue grew 14.5% year over year. It earns a return on equity of 8.8%. Net debt stands at 1.3B THB. Fundamentals as of Jun 26, 2026

Key figures & financial health

Revenue (TTM) 2.2B THB
Revenue growth (YoY) +14.5%
Net margin 10.5%
Return on equity 8.8%
Free cash flow −213M THB FY2025
P/E ratio 5.2
More key figures
Operating margin 10.4%
EPS (TTM) 0.1500 THB
EPS growth (YoY) +4.2%
Net debt 1.3B THB FY2025

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

About the company

Ornsirin Holding Public Company Limited, together with its subsidiaries, engages in the development and sale of real estate properties in Thailand. The company's property portfolio includes condominiums, houses, townhomes, community mall, international schools, and shophouses. It is also involved in provision of investment and management services; and leasing of real estate properties. Ornsirin Holding Public Company Limited was incorporated in 2015 and is based in Chiang Mai, Thailand.

Revenue & earnings trend

FY2022 – FY2025 · reported fiscal years

Ornsirin Holding reported revenue of 1.4B THB in FY2025 versus 678M THB in FY2022, a compound +26.2%/yr. Reported net income was 141M THB in FY2025, compounding +22.8%/yr from FY2022.

Revenue +26.2%/yr
FY22 678M THB
FY23 1.5B THB
FY24 1.1B THB
FY25 1.4B THB
Net income +22.8%/yr
FY22 75.9M THB
FY23 281M THB
FY24 181M THB
FY25 141M 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 146,800 VND 367,000 VND +150%
DLF Limited DLF ₹563.20 ₹215.17 -62%
PT Pantai Indah Kapuk Dua Tbk, PANI 6,325 IDR 1,330 IDR -79%
Lodha Developers Limited LODHA ₹894.45 ₹721.45 -19%
Oberoi Realty Limited OBEROIRLTY ₹1,633 ₹1,368 -16%
Godrej Properties Limited GODREJPROP ₹1,790 ₹1,278 -29%

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 Ornsirin Holding (ORN) undervalued?
As of Jun 26, 2026, our model estimates a fair value of 1.59 THB versus a price of 0.7900 THB — about +101% (undervalued). Model-based estimate, not financial advice.
What is the fair value of ORN?
Our 21-model fair value for Ornsirin Holding is 1.59 THB (as of Jun 26, 2026), built from audited fundamentals. The current price is 0.7900 THB.
What is the quality score of ORN?
Ornsirin Holding has a Quality Score of 91/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of Ornsirin Holding (ORN)?
Ornsirin Holding reported trailing-twelve-month revenue of about 2.2B THB (latest available figure, as of Jun 26, 2026).
What is the net profit margin of ORN?
The net profit margin of Ornsirin Holding is about 10.5%, meaning it keeps roughly 10.5% of revenue as net income. Based on the latest reported figures.

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.