Proud Real Estate Public Company Limited (PROUD) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Proud Real Estate Public Company Limited THB 0.62, price THB 1.14, upside -45.5%, quality 51 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Proud Real Estate 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
Proud Real Estate Public Company Limited, together with its subsidiaries, engages in the real estate development businesses in Thailand. It also develops and sells land, houses, and residential condominium units; and provides property management services. Proud Real Estate Public Company Limited was founded in 1989 and is headquartered in Bangkok, Thailand.
Stock analysis
Proud Real Estate Public Company Limited (PROUD) currently trades at 1.14 THB, while our model-based Fair Value estimate is 0.6209 THB, implying the stock looks roughly 83.6% overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 3.88 THB per share, and 14 of the 14 models we run sit above the 1.14 THB price.
Bear case: the Asset-Based group reads lowest at 1.19 THB, and 0 of the 14 models stay below the price. Evidence for this calculation is low.
Scenario range: 0.3682 THB (bear) to 0.7146 THB (bull), the price of 1.14 THB sits above 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 51/100 (solid quality), in the Real Estate sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Proud Real Estate Public Company Limited reported revenue of 6.4B THB in FY2025 versus 3.1M THB in FY2021, a compound +570.7%/yr. Reported net income was 168M THB in FY2025.
Key figures
Market cap 1.1B THB (≈ $33.3M) · P/E ratio 7.1 · P/S ratio 0.19 · EPS (TTM) 0.1600 THB · Dividend yield 7.9% · Net margin 2.6% · Return on equity 9.2% · Return on assets (EBIT) 3.4%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 47 out of 100 (low confidence).
What moves the price
The share trades about 8% below its 52-week high and 83% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at 54% fair-value upside, at −46%, PROUD screens richer than that median.
Fair Value models
Bear 0.3682 THBFair Value 0.6209 THBBull 0.7146 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 (0.0514 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.82/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+186.6%
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.
+44.5%
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.
+103.7%
Start year 2020 (pandemic). Over 10 years: +29.2% a year
Revenue growth 22 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.
+15.5%
’13
’14
’15
’16
’17
’18
’19
’20
’22
’23
’24
’25
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.
−2.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year−10.4%
Dividend (yield on the price)7.9%
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.−31% → 6%
⚠ Revenue per share shrinking 4.8%/yr over ~10Y (margin trend unclear) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Compare Proud Real Estate 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.Real Estate - Development · 578 stocks
Beats the industry median on 9/15 measures
Overall it ranks above its industry peers.
Valuation
Quality Score51 · Above median
Fair Value upside−46% · Bottom 25%
Profitability
Return on equity (TTM)9% · Above median
Return on assets3% · Top 25%
Net margin (TTM)3% · Below median
Operating margin (TTM)7% · Below median
Growth and dividend
Revenue growth−25% · Below median
Dividend yield (TTM)7.9% · Top 25%
Balance sheet
Debt / equity1.06× · Highest 25%
Valuation Multiplesvs Real Estate - Development median · lower = cheaper
P/E (TTM)7.1× · Cheaper than median
P/B0.64× · Pricier than median
P/S (TTM)0.19× · Cheapest 25%
P/FCF0.0× · Cheapest 25%
EV/EBITDA5.4× · Cheaper than median
PEG0.01× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 47
FUTURE (revenue growth)0· sector 0
PAST (return on equity)37· sector 11
HEALTH (low debt)47· sector 83
DIVIDEND (yield)100· sector 56
VALUE 0: the price sits above our fair-value range.
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). "Proud Real Estate Public Company Limited Fair Value". https://www.fairvalue-calculator.com/stock/PROUD
Frequently asked questions
Is Proud Real Estate Public Company Limited (PROUD) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 0.6209 THB versus a price of 1.14 THB, about −46% upside (overvalued).
What is the fair value of PROUD?
Our model-based fair value for Proud Real Estate Public Company Limited is 0.6209 THB (as of Sep 24, 2026), built from audited fundamentals. The current price: 1.14 THB.
What is the quality score of PROUD?
Proud Real Estate Public Company Limited has a Quality Score of 51/100. 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 Proud Real Estate Public Company Limited (PROUD)?
Our model-based price target is the fair value of 0.6209 THB (as of Sep 24, 2026) from 14 valuation models. Cautious scenario 0.3682 THB, optimistic scenario 0.7146 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the Proud Real Estate Public Company Limited stock forecast for 2026?
Our models put fair value at 0.6209 THB, about −46% upside versus a price of 1.14 THB (overvalued). Cautious scenario 0.3682 THB, optimistic scenario 0.7146 THB. The calculation is refreshed regularly with new filings.
What is the revenue of Proud Real Estate Public Company Limited (PROUD)?
Proud Real Estate Public Company Limited reported trailing-twelve-month revenue of about 6.0B THB (latest available figure, as of Sep 24, 2026).
Does Proud Real Estate Public Company Limited pay a dividend?
Proud Real Estate Public Company Limited currently shows a dividend yield of about 7.89% relative to its recent price (as of Sep 24, 2026).
What is the intrinsic value of Proud Real Estate Public Company Limited (PROUD)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Proud Real Estate Public Company Limited it is 0.6209 THB per share (as of Sep 24, 2026), against a price of 1.14 THB. It is the blended result of 14 valuation models (cash flow, earnings, asset, dividend).
Is Proud Real Estate Public Company Limited stock overvalued or undervalued in 2026?
As of Sep 24, 2026, PROUD trades above its calculated fair value: price 1.14 THB, fair value 0.6209 THB, a gap of about −46% (overvalued). 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 PROUD?
No. The price is what the market pays today (1.14 THB); the fair value is what the company's own numbers justify (0.6209 THB). For Proud Real Estate Public Company Limited the two are 0.5191 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is Proud Real Estate Public Company Limited worth?
The market values Proud Real Estate Public Company Limited at about 1.1B THB (market capitalisation, as of Sep 24, 2026). Per share that is 1.14 THB; our models calculate a fair value of 0.6209 THB per share.
What do the bullish and bearish scenarios say about PROUD?
Our models span a range for Proud Real Estate Public Company Limited: cautious scenario 0.3682 THB, base 0.6209 THB, optimistic 0.7146 THB per share (as of Sep 24, 2026, price 1.14 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of PROUD?
Proud Real Estate Public Company Limited trades at a price-to-earnings ratio of 7.1 (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 0.6209 THB is built from several models across several years. Other multiples: PEG 0.0, P/B 0.6, P/S 0.2, EV/EBITDA 5.4.
What is the PEG ratio of PROUD?
The PEG ratio of Proud Real Estate Public Company Limited is 0.01 (P/E divided by earnings growth, as of Sep 24, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Proud Real Estate Public Company Limited (PROUD)?
Balance-sheet figures for Proud Real Estate Public Company Limited (as of Sep 24, 2026): return on equity 9.2%, debt of 1.06 per unit of equity. They feed the Quality Score of 51/100, which measures business quality independently of the share price.
How far is PROUD from its 52-week high?
Proud Real Estate Public Company Limited trades at 1.14 THB, about 8% below its 52-week high of 1.24 THB and 83% above the low of 0.6244 THB (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 0.6209 THB is for.
Which stocks are comparable to Proud Real Estate Public Company Limited?
From the same area (Real Estate) we also value Sun Hung Kai Properties Limited, China Resources Land Limited, Vinhomes Joint Stock Company, CK Asset Holdings, 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 Proud Real Estate Public Company Limited stock attractive at the current price?
The data as of Sep 24, 2026: price 1.14 THB, calculated fair value 0.6209 THB (−46%), Quality Score 51/100, from 14 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 PROUD calculated?
We run Proud Real Estate Public Company Limited through 14 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 0.6209 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 14.1 % above its aggregate fair value. Proud Real Estate Public Company Limited itself currently trades above fair value. 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 Proud Real Estate Public Company Limited (PROUD)?
The closing price on Sep 23, 2026 was 1.14 THB. Our model-based fair value is 0.6209 THB, about −46% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Proud Real Estate Public Company Limited right now?
The price sits above even our optimistic bull case (0.7146 THB). The favourable scenario is already priced in. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid but not exceptional quality (51/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (0.3682 THB to 0.7146 THB) leaves room in how you read the outcome.
Where does the earnings growth of Proud Real Estate Public Company Limited (PROUD) come from?
Earnings per share at Proud Real Estate Public Company Limited grew +30.7 % a year from 2015 to 2025. Broken into its drivers: revenue per share +2.9 %, EBIT margin +25.7 %, tax rate +3.4 %, residual (interest, one-offs) −2.3 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Proud Real Estate Public Company Limited
How large is the market capitalisation of Proud Real Estate Public Company Limited (PROUD)?
The market capitalisation of Proud Real Estate Public Company Limited is 1.1B THB (≈ $33.3M). 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 Proud Real Estate Public Company Limited (PROUD)?
The price-to-sales ratio of Proud Real Estate Public Company Limited is 0.19 (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 Proud Real Estate Public Company Limited (PROUD)?
Earnings per share at Proud Real Estate Public Company Limited are 0.1600 THB (price ÷ EPS = P/E 7.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Proud Real Estate Public Company Limited (PROUD)?
The dividend yield of Proud Real Estate Public Company Limited is 7.9% (payout 56.3%). 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 Proud Real Estate Public Company Limited (PROUD)?
The net margin of Proud Real Estate Public Company Limited is 2.6% (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 Proud Real Estate Public Company Limited (PROUD)?
The return on equity (ROE) of Proud Real Estate Public Company Limited is 9.2% (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 Proud Real Estate Public Company Limited (PROUD)?
On an EBIT basis the return on assets of Proud Real Estate Public Company Limited is 3.4% (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 Proud Real Estate Public Company Limited (PROUD)?
The operating margin of Proud Real Estate Public Company Limited is 7.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Proud Real Estate Public Company Limited (PROUD)?
Revenue at Proud Real Estate Public Company Limited is growing −25.3% versus a year earlier (3y avg +44.5%). 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 Proud Real Estate Public Company Limited (PROUD)?
Earnings per share at Proud Real Estate Public Company Limited are growing −15.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Proud Real Estate Public Company Limited (PROUD) generate?
The free cash flow of Proud Real Estate Public Company Limited is 1.9B 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 Proud Real Estate Public Company Limited (PROUD) carry?
The net debt of Proud Real Estate Public Company Limited is 3.3B THB (fiscal year 2025, ≈ 1.7 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 Proud Real Estate Public Company Limited in the live analysis
One click puts Proud Real Estate 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.
