Prime Road Power Public Company Limited (PRIME) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Prime Road Power Public Company Limited THB 0.07, price THB 0.06, upside +11.2%, quality 39 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Prime Road Power Public Company Limited 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
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range 0.0400 THB – 2.76 THB · fair‑value band 0.0479 THB – 0.0928 THB · the 0.0600 THB price screens below the 0.0667 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 24, 2026.
Follow Prime Road Power Public Company in your weekly email
Every Wednesday you see whether Prime Road Power 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.
Prime Road Power Public Company Limited, together with its subsidiaries, engages in the generation of electricity from renewable energy and distributes electricity in Thailand, Taiwan, Cambodia, and internationally.
Show more
Prime Road Power Public Company Limited, together with its subsidiaries, engages in the generation of electricity from renewable energy and distributes electricity in Thailand, Taiwan, Cambodia, and internationally. The company operates solar power plants with total installed capacity of 299.65 megawatts; and builds, operates, and installs solar rooftop systems. It also provides engineering, procurement, and construction services, including surveying, designing, installation, and maintenance of solar rooftop. In addition, the company engages in the trading of solar panels, inverters, DC cables, and solar-powered water pumps. Further, it engages in the designing, installing, and consulting of building energy management. The company serves individuals, corporations, government agencies, and state-owned enterprises. Prime Road Power Public Company Limited was founded in 1999 and is based in Bangkok, Thailand.
Stock analysis
Prime Road Power Public Company Limited (PRIME) currently trades at 0.0600 THB, while our model-based Fair Value estimate is 0.0667 THB, implying the stock looks roughly 10.0% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 0.6500 THB per share, and 11 of the 11 models we run sit above the 0.0600 THB price.
Bear case: the Multiples group reads lowest at 0.0900 THB, and 0 of the 11 models stay below the price. Evidence for this calculation is low.
Scenario range: 0.0479 THB (bear) to 0.0928 THB (bull), the price of 0.0600 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 39/100 (below-average quality), in the Utilities sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Prime Road Power Public Company Limited reported revenue of 724M THB in FY2025 versus 568M THB in FY2021, a compound +6.3%/yr. Reported net income was −226M THB in FY2025.
Key figures
Market cap 255M THB (≈ $7.7M) · P/E ratio 3.0 · P/S ratio 0.36 · EPS (TTM) 0.0200 THB · Net margin −31.3% · Return on equity 4.8% · Return on assets (EBIT) 1.8% · Operating margin 15.8%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 32 out of 100 (low confidence).
What moves the price
The share trades about 33% below its 52-week high and 20% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Utilities peers we cover trades at −34% fair-value upside, at 11%, PRIME screens cheaper than that median.
Fair Value models
Bear 0.0479 THBFair Value 0.0667 THBBull 0.0928 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 (0.0146 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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−39.8%
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.
−13.4%
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.
+7.9%
Start year 2020 (pandemic). Over 10 years: −0.1% a year
Revenue growth 21 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.
+8.9%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
78.2% (2020) → 8.1% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+37.3%
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 +35.7% a year for the price.
Compare Prime Road Power 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.Utilities - Renewable · 208 stocks
Beats the industry median on 9/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score39 · Below median
Fair Value upside+11% · Above median
Profitability
Return on equity (TTM)5% · Above median
Return on assets0% · Below median
Net margin (TTM)15% · Above median
Operating margin (TTM)16% · Below median
Growth and dividend
Revenue growth−52% · Bottom 25%
Balance sheet
Debt / equity0.33× · Below median
Valuation Multiplesvs Utilities - Renewable 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). "Prime Road Power Public Company Limited Fair Value". https://www.fairvalue-calculator.com/stock/PRIME
Frequently asked questions
Is Prime Road Power Public Company Limited (PRIME) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 0.0667 THB versus a price of 0.0600 THB, about +11% upside (undervalued).
What is the fair value of PRIME?
Our model-based fair value for Prime Road Power Public Company Limited is 0.0667 THB (as of Sep 24, 2026), built from audited fundamentals. The current price: 0.0600 THB.
What is the quality score of PRIME?
Prime Road Power Public Company Limited has a Quality Score of 39/100. 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 Prime Road Power Public Company Limited (PRIME)?
Our model-based price target is the fair value of 0.0667 THB (as of Sep 24, 2026) from 11 valuation models. Cautious scenario 0.0479 THB, optimistic scenario 0.0928 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the Prime Road Power Public Company Limited stock forecast for 2026?
Our models put fair value at 0.0667 THB, about +11% upside versus a price of 0.0600 THB (undervalued). Cautious scenario 0.0479 THB, optimistic scenario 0.0928 THB. The calculation is refreshed regularly with new filings.
What is the revenue of Prime Road Power Public Company Limited (PRIME)?
Prime Road Power Public Company Limited reported trailing-twelve-month revenue of about 592M THB (latest available figure, as of Sep 24, 2026).
What growth is priced into Prime Road Power Public Company Limited (PRIME)?
For today's price to be fair in a discounted-cash-flow model, Prime Road Power Public Company Limited would have to grow free cash flow by +37.3 % per year for five years (discount rate 10.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +7.9 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of PRIME use?
Our models discount Prime Road Power Public Company Limited at 10.6 %: a base by market capitalisation (nano), damped by beta 0.67, 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 Prime Road Power Public Company Limited that is +37.3 % per year a year over ten years, using the same discount rate (10.6 %) and the same formula as our fair value.
How much growth has Prime Road Power Public Company Limited (PRIME) delivered so far?
Over the past 5 years revenue at Prime Road Power Public Company Limited grew +7.9 % a year. The price currently implies +37.3 % 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 Prime Road Power Public Company Limited (PRIME) growing?
The median revenue growth in the sector is +0.7 % a year. That is the yardstick for the growth priced into Prime Road Power Public Company Limited (+37.3 % 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 Prime Road Power Public Company Limited (PRIME)?
The free-cash-flow yield on the price is 20.04 %: that much free cash flow Prime Road Power Public Company Limited produces per unit of market value. When it exceeds the discount rate of our models (10.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Prime Road Power Public Company Limited (PRIME)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Prime Road Power Public Company Limited it is 0.0667 THB per share (as of Sep 24, 2026), against a price of 0.0600 THB. It is the blended result of 11 valuation models (cash flow, earnings, asset, dividend).
Is Prime Road Power Public Company Limited stock overvalued or undervalued in 2026?
As of Sep 24, 2026, PRIME trades below its calculated fair value: price 0.0600 THB, fair value 0.0667 THB, a gap of about +11% (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 PRIME?
No. The price is what the market pays today (0.0600 THB); the fair value is what the company's own numbers justify (0.0667 THB). For Prime Road Power Public Company Limited the two are 0.0067 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is Prime Road Power Public Company Limited worth?
The market values Prime Road Power Public Company Limited at about 255M THB (market capitalisation, as of Sep 24, 2026). Per share that is 0.0600 THB; our models calculate a fair value of 0.0667 THB per share.
What do the bullish and bearish scenarios say about PRIME?
Our models span a range for Prime Road Power Public Company Limited: cautious scenario 0.0479 THB, base 0.0667 THB, optimistic 0.0928 THB per share (as of Sep 24, 2026, price 0.0600 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of PRIME?
Prime Road Power Public Company Limited trades at a price-to-earnings ratio of 3.0 (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 0.0667 THB is built from several models across several years. Other multiples: P/B 0.2, P/S 0.4, EV/EBITDA 3.1.
How solid is the balance sheet of Prime Road Power Public Company Limited (PRIME)?
Balance-sheet figures for Prime Road Power Public Company Limited (as of Sep 24, 2026): return on equity 4.8%, debt of 0.33 per unit of equity. They feed the Quality Score of 39/100, which measures business quality independently of the share price.
How far is PRIME from its 52-week high?
Prime Road Power Public Company Limited trades at 0.0600 THB, about 33% below its 52-week high of 0.0900 THB and 20% above the low of 0.0500 THB (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 0.0667 THB is for.
Which stocks are comparable to Prime Road Power Public Company Limited?
From the same area (Utilities) we also value China Yangtze Power Co, Ørsted A/S, Huaneng Lancang River Hydropower Inc, Adani Green Energy 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 Prime Road Power Public Company Limited stock attractive at the current price?
The data as of Sep 24, 2026: price 0.0600 THB, calculated fair value 0.0667 THB (+11%), Quality Score 39/100, from 11 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 PRIME calculated?
We run Prime Road Power Public Company Limited through 11 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 0.0667 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. Prime Road Power 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 Prime Road Power Public Company Limited (PRIME)?
The closing price on Sep 24, 2026 was 0.0600 THB. Our model-based fair value is 0.0667 THB, about +11% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Prime Road Power Public Company Limited right now?
A fairly wide model range (0.0479 THB to 0.0928 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 Prime Road Power Public Company Limited
How large is the market capitalisation of Prime Road Power Public Company Limited (PRIME)?
The market capitalisation of Prime Road Power Public Company Limited is 255M THB (≈ $7.7M). 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 Prime Road Power Public Company Limited (PRIME)?
The price-to-sales ratio of Prime Road Power Public Company Limited is 0.36 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Prime Road Power Public Company Limited (PRIME)?
Earnings per share at Prime Road Power Public Company Limited are 0.0200 THB (price ÷ EPS = P/E 3.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Prime Road Power Public Company Limited (PRIME)?
The net margin of Prime Road Power Public Company Limited is −31.3% (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 Prime Road Power Public Company Limited (PRIME)?
The return on equity (ROE) of Prime Road Power Public Company Limited is 4.8% (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 Prime Road Power Public Company Limited (PRIME)?
On an EBIT basis the return on assets of Prime Road Power Public Company Limited is 1.8% (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 Prime Road Power Public Company Limited (PRIME)?
The operating margin of Prime Road Power Public Company Limited is 15.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Prime Road Power Public Company Limited (PRIME)?
Revenue at Prime Road Power Public Company Limited is growing −51.8% versus a year earlier (3y avg −13.4%). 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 Prime Road Power Public Company Limited (PRIME)?
Earnings per share at Prime Road Power Public Company Limited are growing +63.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Prime Road Power Public Company Limited (PRIME) carry?
The net debt of Prime Road Power Public Company Limited is 3.6B THB (fiscal year 2025, ≈ 69.9 yrs of FCF). 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 Prime Road Power Public Company Limited in the live analysis
One click puts Prime Road Power Public Company Limited 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.
