Polynet PCL (POLY) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Polynet PCL THB 7.15, price THB 7.10, upside +0.7%, quality 75 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Polynet PCL for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
Polynet Public Company Limited manufactures and sells rubber, plastic, silicone, and molds products in Thailand.
Show more
Polynet Public Company Limited manufactures and sells rubber, plastic, silicone, and molds products in Thailand. It offers car ventilation grill, wiring harness cover, door seal, snubber, mudguard, air hose, rubber seal, rubber hose clamp, brake protective rubber, axle rubber cover, dust seal, steering rubber, stabilizer rubber, rope, silicone valve, and airbag cover products for automotive industries. The company also provides steam releaser, silicone seal, drain valve, light bulb seal, food container lid, rubber seal, tea strainer, plastic lid, breast pump device, silicone straw, baby training cup, silicone chopstick assistor, and anti-slippery rubber products, as well as food container for pets; rubber tire caps; and basketball, volleyball, handball, and rubber surfaces for consumer goods industries. In addition, it offers sperm guide, sparkle cannula, nasal pillow, menstrual cup, oxygen mask, nasal irrigation silicone tip, silicon sleeve, universal closed system, and silicone tubing products for medical devices and equipment industries. Polynet Public Company Limited was founded in 1999 and is headquartered in Bang Sao Thong, Thailand.
Stock analysis
Polynet PCL (POLY) currently trades at 7.10 THB, while our model-based Fair Value estimate is 7.15 THB, implying the stock looks roughly 0.7% fairly valued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 10.50 THB per share, and 13 of the 26 models we run sit above the 7.10 THB price.
Bear case: the Asset-Based group reads lowest at 1.98 THB, and 13 of the 26 models stay below the price. Evidence for this calculation is low.
Scenario range: 4.44 THB (bear) to 10.55 THB (bull), the price of 7.10 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 75/100 (high quality), in the Industrials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Polynet PCL reported revenue of 1.2B THB in FY2025 versus 786M THB in FY2021, a compound +11.1%/yr. Reported net income was 268M THB in FY2025, compounding +22.0%/yr from FY2021.
Key figures
Market cap 3.2B THB (≈ $95.9M) · P/E ratio 12.0 · P/S ratio 2.69 · EPS (TTM) 0.5900 THB · Dividend yield 8.0% · Net margin 22.3% · Return on equity 20.9% · Return on assets (EBIT) 13.8%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 52 out of 100 (low confidence).
What moves the price
The share trades about 10% below its 52-week high and 11% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −35% fair-value upside, at 1%, POLY screens cheaper than that median.
Fair Value models
Bear 4.44 THBFair Value 7.15 THBBull 10.55 THB
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 (0.0147 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.Evidence ⓘEvidence = 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.
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.80/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+17.1%
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.
+3.5%
Revenue growth 5 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.
+18.1%
Start year 2020 (pandemic)
Revenue growth 7 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.
+8.5%
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 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 5 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.
+73.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year+65.2%
Dividend (yield on the price)8.0%
Profit margin 2020 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.8% → 25%
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+7.6%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Thailand: IMF forecast 1.2% a year to 2030, 1.1% from 2016 to 2025) that is about +6.3% a year for the price.
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.Metal Fabrication · 263 stocks
Beats the industry median on 10/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score75 · Top 25%
Fair Value upside+1% · Above median
Profitability
Return on equity (TTM)21% · Top 25%
Return on assets11% · Top 25%
Net margin (TTM)22% · Top 25%
Operating margin (TTM)27% · Top 25%
Growth and dividend
Revenue growth−5% · Below median
Dividend yield (TTM)8.0% · Top 25%
Valuation Multiplesvs Metal Fabrication median · lower = cheaper
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). "Polynet PCL Fair Value". https://www.fairvalue-calculator.com/stock/POLY
Frequently asked questions
Is Polynet PCL (POLY) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 7.15 THB versus a price of 7.10 THB, about +1% upside (fairly valued).
What is the fair value of POLY?
Our model-based fair value for Polynet PCL is 7.15 THB (as of Sep 24, 2026), built from audited fundamentals. The current price: 7.10 THB.
What is the quality score of POLY?
Polynet PCL has a Quality Score of 75/100. 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 Polynet PCL (POLY)?
Our model-based price target is the fair value of 7.15 THB (as of Sep 24, 2026) from 26 valuation models. Cautious scenario 4.44 THB, optimistic scenario 10.55 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the Polynet PCL stock forecast for 2026?
Our models put fair value at 7.15 THB, about +1% upside versus a price of 7.10 THB (fairly valued). Cautious scenario 4.44 THB, optimistic scenario 10.55 THB. The calculation is refreshed regularly with new filings.
What is the revenue of Polynet PCL (POLY)?
Polynet PCL reported trailing-twelve-month revenue of about 1.2B THB (latest available figure, as of Sep 24, 2026).
Does Polynet PCL pay a dividend?
Polynet PCL currently shows a dividend yield of about 8.03% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Polynet PCL (POLY)?
For today's price to be fair in a discounted-cash-flow model, Polynet PCL would have to grow free cash flow by +7.6 % per year for five years (discount rate 13.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +18.1 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of POLY use?
Our models discount Polynet PCL at 13.1 %: a base by market capitalisation (micro), damped by beta 0.21, country premium for Thailand. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Polynet PCL that is +7.6 % per year a year over ten years, using the same discount rate (13.1 %) and the same formula as our fair value.
How much growth has Polynet PCL (POLY) delivered so far?
Over the past 5 years revenue at Polynet PCL grew +18.1 % a year. The price currently implies +7.6 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Polynet PCL (POLY) growing?
The median revenue growth in the sector is +4.6 % a year. That is the yardstick for the growth priced into Polynet PCL (+7.6 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Polynet PCL (POLY)?
The free-cash-flow yield on the price is 7.46 %: that much free cash flow Polynet PCL produces per unit of market value. When it exceeds the discount rate of our models (13.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Polynet PCL (POLY)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Polynet PCL it is 7.15 THB per share (as of Sep 24, 2026), against a price of 7.10 THB. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Polynet PCL stock overvalued or undervalued in 2026?
As of Sep 24, 2026, POLY trades below its calculated fair value: price 7.10 THB, fair value 7.15 THB, a gap of about +1% (fairly valued). 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 POLY?
No. The price is what the market pays today (7.10 THB); the fair value is what the company's own numbers justify (7.15 THB). For Polynet PCL the two are 0.0510 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is Polynet PCL worth?
The market values Polynet PCL at about 3.2B THB (market capitalisation, as of Sep 24, 2026). Per share that is 7.10 THB; our models calculate a fair value of 7.15 THB per share.
What do the bullish and bearish scenarios say about POLY?
Our models span a range for Polynet PCL: cautious scenario 4.44 THB, base 7.15 THB, optimistic 10.55 THB per share (as of Sep 24, 2026, price 7.10 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of POLY?
Polynet PCL trades at a price-to-earnings ratio of 12.0 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 7.15 THB is built from several models across several years. Other multiples: P/B 2.4, P/S 2.7, EV/EBITDA 8.0.
How solid is the balance sheet of Polynet PCL (POLY)?
Balance-sheet figures for Polynet PCL (as of Sep 24, 2026): return on equity 20.9%. They feed the Quality Score of 75/100, which measures business quality independently of the share price.
How far is POLY from its 52-week high?
Polynet PCL trades at 7.10 THB, about 10% below its 52-week high of 7.90 THB and 11% above the low of 6.39 THB (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 7.15 THB is for.
Which stocks are comparable to Polynet PCL?
From the same area (Industrials) we also value Carpenter Technology Corporation, ATI Inc, Mueller Industries, Inc, Aurubis AG, 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 Polynet PCL stock attractive at the current price?
The data as of Sep 24, 2026: price 7.10 THB, calculated fair value 7.15 THB (+1%), Quality Score 75/100, from 26 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 POLY calculated?
We run Polynet PCL through 26 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 7.15 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 13.0 % above its aggregate fair value. Polynet PCL currently trades 1 % 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 Polynet PCL (POLY)?
The closing price on Sep 24, 2026 was 7.10 THB. Our model-based fair value is 7.15 THB, about +1% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Polynet PCL right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (4.44 THB to 10.55 THB) leaves room in how you read the outcome. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of Polynet PCL
How large is the market capitalisation of Polynet PCL (POLY)?
The market capitalisation of Polynet PCL is 3.2B THB (≈ $95.9M). 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 Polynet PCL (POLY)?
The price-to-sales ratio of Polynet PCL is 2.69 (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 Polynet PCL (POLY)?
Earnings per share at Polynet PCL are 0.5900 THB (price ÷ EPS = P/E 12.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Polynet PCL (POLY)?
The dividend yield of Polynet PCL is 8.0% (payout 96.6%). 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 Polynet PCL (POLY)?
The net margin of Polynet PCL is 22.3% (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 Polynet PCL (POLY)?
The return on equity (ROE) of Polynet PCL is 20.9% (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 Polynet PCL (POLY)?
On an EBIT basis the return on assets of Polynet PCL is 13.8% (avg 5y). 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 Polynet PCL (POLY)?
The operating margin of Polynet PCL is 26.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Polynet PCL (POLY)?
Revenue at Polynet PCL is growing −5.4% versus a year earlier (3y avg +3.5%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Polynet PCL (POLY)?
Earnings per share at Polynet PCL are growing −5.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Polynet PCL (POLY) hold?
Polynet PCL holds more cash than debt, 90.7M THB net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Polynet PCL in the live analysis
One click puts Polynet PCL on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
