EN DE
Check 35,000+ stocks against 26 valuation models and 37 quality factors
Data-driven stock valuation

Pro Inside Public Company Limited (PIS) fair value: what the stock is really worth

As of Oct 14, 2026: fair value of Pro Inside Public Company Limited THB 6.80, price THB 6.05, upside +12.4%, quality 50 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.

  1. Fair value above price? Yes
  2. Good quality? No
  3. Add to watchlist

Technology · TH

PI Pro Inside Public Company Limited logo Thin data Oct 3, 2026

Pro Inside Public Company Limited

PIS · BK

SpeculativeUpside exists, but weak quality makes the signal speculative.

The stock costs 11% less than our calculation considers fair.

Fair value 6.80 THB · Undervalued (+12.4%)
Low debt
Ranks above peers (11/13)
Quality 50/100
Expensive Growth (revenue 3y +69.6 %/yr in THB)
Thin margins · 8.6% net margin (TTM)
3.3% dividend yield · Watch coverage
Moderate moat 60/100 · thin data
Negative free cash flow
Insider activity 35/100
Thin data
Watch Pro Inside Public Company Limited for free: we tell you when fair value or trend changes. Watch for free

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

6.20 THB 2.80 THB Fair Value 6.80 THB Jan 2025 Oct 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Oct 3, 2026.

How to read this chart

21‑month range 2.80 THB – 6.20 THB · fair‑value band 3.81 THB – 11.70 THB · the 6.05 THB price screens below the 6.80 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 3, 2026.

Follow Pro Inside Public Company in your weekly email

Every Wednesday you see whether Pro Inside 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.

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

Company profile

Pro Inside Public Company Limited provides information system for software and hardware, security system, and CCTV system in Thailand. The company operates through two segments: System Integration Business, and Sales and Services Business.

Show moreShow less

It also provides consulting, developing, installing, distributing, and maintenance services for private and government sectors.

In addition, the company offers information technology (IT) services; ICT application solutions; IT integration services; physical security services; and hardware and software services, as well as system maintenance, project consultancy services for project management, equipment and software sales, and others.

The company was formerly known as RAYTEL CO.,LTD and changed its name to Pro Inside Public Company Limited in January 2021. Pro Inside Public Company Limited was founded in 2012 and is based in Bangkok, Thailand. Pro Inside Public Company Limited is a subsidiary of Sky ICT Public Company Limited.

Stock analysis

Pro Inside Public Company Limited (PIS) currently trades at 6.05 THB, while our model-based Fair Value estimate is 6.80 THB, implying the stock looks roughly 11.0% undervalued today.

Show more

Valuation

Bull case: the Growth Earnings group reads highest at a median of 25.40 THB per share, and 12 of the 15 models we run sit above the 6.05 THB price.

Bear case: the Asset-Based group reads lowest at 1.29 THB, and 3 of the 15 models stay below the price. Data coverage for this calculation is low.

Scenario range: 3.81 THB (bear) to 11.70 THB (bull), the price of 6.05 THB sits inside 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 50/100 (below-average quality), in the Technology sector.

Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.

Pro Inside Public Company Limited reported revenue of 3.1B THB in FY2025 versus 643M THB in FY2022, a compound +69.6%/yr. Reported net income was 271M THB in FY2025, compounding +144.0%/yr from FY2022. FY2022 was a trough year, so the rate overstates the trend.

Key figures

Market cap 3.3B THB (≈ $97.4M) · P/E ratio 11.9 · P/S ratio 1.03 · EPS (TTM) 0.5100 THB · Dividend yield 3.3% · Net margin 8.7% · Return on equity 28.2% · Return on assets (EBIT) 9.9%.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 60 out of 100 (low confidence).

What moves the price

The share trades about 2% below its 52-week high and 116% above its 52-week low, currently above its 200-day average.

For context, the median of 10 Technology peers we cover trades at 56% fair-value upside, at 12%, PIS screens richer than that median.

Fair Value models

Bear 3.81 THB Fair Value 6.80 THB Bull 11.70 THB
Price 6.05 THB · Upside +12.4%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (0.2446 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.
Best data coverage
EPV 4.36 THB 4.85 THB 5.24 THB 71
Owner Earnings 7.87 THB 15.17 THB 27.91 THB 68
Residual Income 2.55 THB 3.55 THB 6.41 THB 68
All 15 models by family
DCF Models
Owner Earnings 7.87 THB 15.17 THB 27.91 THB 68
Earnings-Based
Graham-Dodd 3.42 THB 23.84 THB 33.45 THB 59
Lynch FV 12.31 THB 17.59 THB 22.87 THB 57
PEG = 1.0 12.31 THB 17.59 THB 22.87 THB 53
EPV 4.36 THB 4.85 THB 5.24 THB 71
Multiples
P/E Multiple 10.55 THB 14.07 THB 17.59 THB 63
P/S Multiple 6.41 THB 8.54 THB 10.68 THB 58
P/B Multiple 6.41 THB 8.54 THB 10.68 THB 55
EV/EBIT 13.25 THB 17.57 THB 21.88 THB 66
EV/EBITDA 11.54 THB 15.29 THB 19.03 THB 67
EV/Revenue 6.85 THB 9.65 THB 12.46 THB 54
Asset-Based
NCAV (Graham) 0.9700 THB 1.29 THB 1.93 THB 54
Economic Profit
Residual Income 2.55 THB 3.55 THB 6.41 THB 68
ROIC Compounder 5.34 THB 7.31 THB 9.61 THB 67
Growth Earnings
Growth-Adj P/E 17.78 THB 25.40 THB 33.02 THB 63

P/S and P/B multiple show the same value here: both are capped by the same earnings anchor (earnings per share times 17), because margin and return on equity do not support the sector multiple.

Open the full fair value analysis →

Quality Score breakdown

Overall quality 50/100

It rates the business: profits, how they develop, real cash, balance sheet, investing and share count.

Profitability 58
How much profit the company makes from its sales and capital
Quality Growth 72
Are margins and returns getting better?
Cashflow 0
Do the profits arrive as real cash?
Financial strength 54
Debt, balance sheet and risk of trouble
Investment 33
Does it invest with discipline instead of growing at any price?
Low Volatility 67
How calm the share price moves, does not count
Momentum 94
Price trend of the last 3 to 12 months, does not count
Near the 52-week high 98
Distance to the 52-week high, does not count
New shares 82
Buys back shares or issues new ones?

Open the full quality analysis →

Revenue & earnings trend

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. 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+113.0%
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.
+69.6%
What shareholders gained per year (last 3 years), in THB ⓘ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. 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.
≈ +67.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+64.2%
Dividend (yield on the price)3.3%
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.6% → 12%
⚠ Approximate: the rate leans on 2025, which sits 162% above its own trend.

Watch PIS, get fair value alerts →

Compare Pro Inside 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.Information Technology Services · 468 stocks

Beats the industry median on 11/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score 50 · Below median
Fair Value upside +12.4% · Above median
Profitability
Return on equity (12 months) 28.2% · Top 25%
Return on assets 8.2% · Above median
Net margin (12 months) 8.6% · Above median
Operating margin (12 months) 15.1% · Top 25%
Growth and dividend
Revenue growth 16.8% · Above median
Dividend yield (12 months) 3.3% · Above median
Balance sheet
Debt / equity 0.03× · Below median

Valuation Multiplesvs Information Technology Services median · lower = cheaper

P/E (12 months) 11.9× · Cheapest 25%
P/B 3.13× · Pricier than median
P/S (12 months) 1.01× · Cheaper than median
EV/EBITDA 7.0× · Cheaper than median

Strength profile in five axes (Snowflake)

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE (fair-value potential)50 · sector 44
FUTURE (revenue growth)84 · sector 30
PAST (return on equity)100 · sector 36
HEALTH (low debt)99 · sector 98
DIVIDEND (yield)66 · sector 41

Context: sector, industry, market

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

Similar stocks

10 more Information Technology Services stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value Compare
Cognizant Technology Solutions Corporation CTSH $59.68 $138.62 +132% vs PIS
Wipro Limited WIPRO ₹161.80 ₹287.86 +78% vs PIS
HCL Technologies Limited HCLTECH ₹1,217 ₹1,926 +58% vs PIS
Infosys Limited INFY ₹1,062 ₹1,679 +58% vs PIS
Accenture plc ACN $195.05 $305.06 +56% vs PIS
Tata Consultancy Services Limited TCS ₹2,125 ₹2,993 +41% vs PIS
Amadeus IT Group AMS €52.30 €65.98 +26% vs PIS
Broadridge Financial Solutions, Inc BR $165.21 $159.88 −3% vs PIS
Fidelity National Information Services, Inc FIS $34.26 $32.72 −4% vs PIS
International Business Machines Corporation IBM $230.78 $186.56 −19% vs PIS

Explore undervalued stocks

More undervalued Technology stocks →

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

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Calculator with industry benchmark Peter Lynch Fair Value Formula &…Calculator with industry benchmark
Run the numbers yourself: free valuation calculators
DCF CalculatorP/E Ratio CalculatorPEG Ratio CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorIntrinsic ValueIntrinsic vs Extrinsic ValueP/E Ratio by Sector
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.

Pro Inside Public Company Limited · Fair Value
6.80 THB +11%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "Pro Inside Public Company Limited Fair Value". https://www.fairvalue-calculator.com/stock/PIS

Frequently asked questions

Is Pro Inside Public Company Limited (PIS) overvalued or undervalued?
As of Oct 3, 2026, our model estimates a fair value of 6.80 THB versus a price of 6.05 THB, about +12% upside (undervalued).
What is the fair value of PIS?
Our model-based fair value for Pro Inside Public Company Limited is 6.80 THB (as of Oct 3, 2026), built from audited fundamentals. The current price: 6.05 THB.
What is the quality score of PIS?
Pro Inside Public Company Limited has a Quality Score of 50/100. 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 Pro Inside Public Company Limited (PIS)?
Our model-based price target is the fair value of 6.80 THB (as of Oct 3, 2026) from 15 valuation models. Cautious scenario 3.81 THB, optimistic scenario 11.70 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the Pro Inside Public Company Limited stock forecast for 2026?
Our models put fair value at 6.80 THB, about +12% upside versus a price of 6.05 THB (undervalued). Cautious scenario 3.81 THB, optimistic scenario 11.70 THB. The calculation is refreshed regularly with new filings.
What is the revenue of Pro Inside Public Company Limited (PIS)?
Pro Inside Public Company Limited reported trailing-twelve-month revenue of about 3.2B THB (latest available figure, as of Oct 3, 2026).
Does Pro Inside Public Company Limited pay a dividend?
Pro Inside Public Company Limited currently shows a dividend yield of about 3.31% relative to its recent price (as of Oct 3, 2026).
What is the intrinsic value of Pro Inside Public Company Limited (PIS)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Pro Inside Public Company Limited it is 6.80 THB per share (as of Oct 3, 2026), against a price of 6.05 THB. It is the blended result of 15 valuation models (cash flow, earnings, asset, dividend).
Is Pro Inside Public Company Limited stock overvalued or undervalued in 2026?
As of Oct 3, 2026, PIS trades below its calculated fair value: price 6.05 THB, fair value 6.80 THB, a gap of about +12% (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 PIS?
No. The price is what the market pays today (6.05 THB); the fair value is what the company's own numbers justify (6.80 THB). For Pro Inside Public Company Limited the two are 0.7500 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is Pro Inside Public Company Limited worth?
The market values Pro Inside Public Company Limited at about 3.3B THB (market capitalisation, as of Oct 3, 2026). Per share that is 6.05 THB; our models calculate a fair value of 6.80 THB per share.
What do the bullish and bearish scenarios say about PIS?
Our models span a range for Pro Inside Public Company Limited: cautious scenario 3.81 THB, base 6.80 THB, optimistic 11.70 THB per share (as of Oct 3, 2026, price 6.05 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of PIS?
Pro Inside Public Company Limited trades at a price-to-earnings ratio of 11.9 (as of Oct 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 6.80 THB is built from several models across several years. Other multiples: P/B 3.1, P/S 1.0, EV/EBITDA 7.0.
How solid is the balance sheet of Pro Inside Public Company Limited (PIS)?
Balance-sheet figures for Pro Inside Public Company Limited (as of Oct 3, 2026): return on equity 28.2%, debt of 0.03 per unit of equity. They feed the Quality Score of 50/100, which measures business quality independently of the share price.
How far is PIS from its 52-week high?
Pro Inside Public Company Limited trades at 6.05 THB, about 2% below its 52-week high of 6.20 THB and 116% above the low of 2.80 THB (as of Oct 14, 2026). Distance from the high says nothing about value: that is what the fair value of 6.80 THB is for.
Which stocks are comparable to Pro Inside Public Company Limited?
From the same area (Technology) we also value International Business Machines Corporation, Accenture plc, Tata Consultancy Services Limited, Infosys Limited, 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 Pro Inside Public Company Limited stock attractive at the current price?
The data as of Oct 3, 2026: price 6.05 THB, calculated fair value 6.80 THB (+12%), Quality Score 50/100, from 15 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 PIS calculated?
We run Pro Inside Public Company Limited through 15 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 6.80 THB, 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 14.7 % above its aggregate fair value. Pro Inside Public Company Limited currently trades 11 % 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 Pro Inside Public Company Limited (PIS)?
The closing price on Oct 14, 2026 was 6.05 THB. Our model-based fair value is 6.80 THB, about +12% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Pro Inside Public Company Limited right now?
The model range is unusually wide (3.81 THB to 11.70 THB). The outcome hinges heavily on assumptions, so read the point estimate with caution. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.

Key figures of Pro Inside Public Company Limited

How large is the market capitalisation of Pro Inside Public Company Limited (PIS)?
The market capitalisation of Pro Inside Public Company Limited is 3.3B THB (≈ $97.4M). 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 Pro Inside Public Company Limited (PIS)?
The price-to-sales ratio of Pro Inside Public Company Limited is 1.03 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Pro Inside Public Company Limited (PIS)?
Earnings per share at Pro Inside Public Company Limited are 0.5100 THB (price ÷ EPS = P/E 11.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Pro Inside Public Company Limited (PIS)?
The dividend yield of Pro Inside Public Company Limited is 3.3% (payout 39.2%). 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 Pro Inside Public Company Limited (PIS)?
The net margin of Pro Inside Public Company Limited is 8.7% (fiscal year 2025). 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 Pro Inside Public Company Limited (PIS)?
The return on equity (ROE) of Pro Inside Public Company Limited is 28.2% (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 Pro Inside Public Company Limited (PIS)?
On an EBIT basis the return on assets of Pro Inside Public Company Limited is 9.9% (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 Pro Inside Public Company Limited (PIS)?
The operating margin of Pro Inside Public Company Limited is 15.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Pro Inside Public Company Limited (PIS)?
Revenue at Pro Inside Public Company Limited is growing +16.8% versus a year earlier (3y avg +69.6%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much free cash flow does Pro Inside Public Company Limited (PIS) generate?
The free cash flow of Pro Inside Public Company Limited is −859M THB (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Pro Inside Public Company Limited (PIS) carry?
The net debt of Pro Inside Public Company Limited is 958M THB (fiscal year 2025). 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 Pro Inside Public Company Limited in the live analysis

One click puts Pro Inside Public Company Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.