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

Rabbit Holdings PCL (RABBIT) fair value: what the stock is really worth

As of Sep 24, 2026: fair value of Rabbit Holdings PCL THB 0.50, price THB 0.33, upside +51.3%, quality 41 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

Industrials · TH

RH Thin data Sep 24, 2026

Rabbit Holdings PCL

RABBIT · BK

Cheap, value-trap riskThe stock looks deeply undervalued, but low quality raises value-trap risk.

✓Fair value 0.4993 THB · Strongly undervalued (+51%)
!Quality 41/100
!Expensive Growth (revenue 5y +10.4 %/yr)
✓Highly profitable · 27.1% net margin (TTM)
!Low debt · negative free cash flow
✓Ranks above peers (9/13)
!Moderate moat 57/100
!Evidence only low, so the estimate is less certain
!Weak on past: 18 out of 100
Watch Rabbit Holdings 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 free Pro now: $1 first month

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

2.28 THB 0.2500 THB Fair Value 0.4993 THB Apr 2021 Sep 2026

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 0.2500 THB – 2.28 THB · fair‑value band 0.4993 THB – 0.8700 THB · the 0.3300 THB price screens below the 0.4993 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 Rabbit Holdings PCL in your weekly email

Every Wednesday you see whether Rabbit Holdings PCL 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

Rabbit Holdings Public Company Limited, together with its subsidiaries, engages in real estate development and financial service business in Thailand and internationally. It operates through Financial Services and Real Estate business segments. The company engages in hotel business, rental properties, residential properties, and other property businesses.

Show more

Rabbit Holdings Public Company Limited, together with its subsidiaries, engages in real estate development and financial service business in Thailand and internationally. It operates through Financial Services and Real Estate business segments. The company engages in hotel business, rental properties, residential properties, and other property businesses. It also involved in the property development; insurance business, which offers life insurance products covering personal accidents; and financial investment business, as well as provides savings, health, investment, and post-retirement annuity insurance. In addition, the company provides consulting, hotel management, and asset management services. The company was formerly known as U City Public Company Limited and changed its name to Rabbit Holdings Public Company Limited in December 2022. Rabbit Holdings Public Company Limited was founded in 1988 and is headquartered in Bangkok, Thailand.

Stock analysis

Rabbit Holdings PCL (RABBIT) currently trades at 0.3300 THB, while our model-based Fair Value estimate is 0.4993 THB, implying the stock looks roughly 33.9% undervalued today.

Show more

Valuation

Bull case: the DCF Models group reads highest at a median of 4.26 THB per share, and 7 of the 7 models we run sit above the 0.3300 THB price.

Bear case: the Multiples group reads lowest at 2.30 THB, and 0 of the 7 models stay below the price. Evidence for this calculation is low.

Scenario range: 0.4993 THB (bear) to 0.8700 THB (bull), the price of 0.3300 THB sits below 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 41/100 (below-average quality), in the Industrials sector.

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

Rabbit Holdings PCL reported revenue of 5.9B THB in FY2025 versus 2.7B THB in FY2021, a compound +21.0%/yr. Reported net income was 1.0B THB in FY2025, compounding +84.1%/yr from FY2021.

Key figures

Market cap 2.8B THB (≈ $85.3M) · P/E ratio 1.8 · P/S ratio 0.32 · EPS (TTM) 0.1800 THB · Net margin 17.2% · Return on equity 4.5% · Return on assets (EBIT) −0.2% · Operating margin 28.4%.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).

What moves the price

The share trades about 15% below its 52-week high and 32% above its 52-week low, currently above its 200-day average.

For context, the median of 10 Industrials peers we cover trades at 16% fair-value upside, at 51%, RABBIT screens cheaper than that median.

Fair Value models

Bear 0.4993 THB Fair Value 0.4993 THB Bull 0.8700 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 (0.1322 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.
Highest evidence
Owner Earnings 1.78 THB 4.26 THB 8.59 THB 71
Residual Income 2.75 THB 2.57 THB 1.91 THB 71
Graham-Dodd 0.9200 THB 6.42 THB 9.00 THB 63
All 7 models by family
DCF Models
Owner Earnings 1.78 THB 4.26 THB 8.59 THB 71
Earnings-Based
Graham-Dodd 0.9200 THB 6.42 THB 9.00 THB 63
Lynch FV 2.40 THB 3.43 THB 4.46 THB 61
Multiples
P/E Multiple 2.84 THB 3.79 THB 4.74 THB 63
P/B Multiple 1.73 THB 2.30 THB 2.88 THB 55
Asset-Based
NCAV (Graham) 2.10 THB 2.82 THB 4.21 THB 54
Economic Profit
Residual Income 2.75 THB 2.57 THB 1.91 THB 71

Open the full fair value analysis →

Notify me when RABBIT reaches fair value

Put RABBIT on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Quality Score breakdown

Overall quality 41/100

Of which business quality 36 · Market factors (momentum, volatility) 41

Profitability 26
Margins and returns on capital today
Quality Growth 64
Are margins and returns improving?
Cashflow 4
Earnings quality: real cash, not paper profit
Fin. Strength 35
Balance sheet, leverage, solvency risk
Investment 74
Disciplined investing over empire-building
Low Volatility 58
Calm price path (market factor)
Momentum 34
Price trend over the last 3–12 months (market factor)
52W Momentum 34
Distance to the 52-week high (market factor)
Net Issuance 40
Share count: buybacks or dilution?

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. 55/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+19.0%
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.
+2.5%
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.
+10.4%
Start year 2020 (pandemic). Over 10 years: +19.8% 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.
+9.3%
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.
−28.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year−28.8%
Dividend (yield on the price)0.0%
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.−55% → 20%

Watch RABBIT, get fair value alerts →

Compare Rabbit Holdings PCL 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.Conglomerates · 378 stocks

Beats the industry median on 9/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score 41 · Bottom 25%
Fair Value upside +51% · Above median
Profitability
Return on equity (TTM) 4% · Below median
Return on assets 0% · Below median
Net margin (TTM) 27% · Top 25%
Operating margin (TTM) 28% · Top 25%
Growth and dividend
Revenue growth 27% · Top 25%
Balance sheet
Debt / equity 0.26× · Above median

Valuation Multiplesvs Conglomerates median · lower = cheaper

P/E (TTM) 1.8× · Cheapest 25%
P/B 0.09× · Cheapest 25%
P/S (TTM) 0.57× · Cheaper than median
EV/EBITDA 7.8× · Cheaper than median
PEG 0.28× · Cheapest 25%

Strength profile in five axes (Snowflake)

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE (fair-value potential)100 · sector 33
FUTURE (revenue growth)100 · sector 16
PAST (return on equity)18 · sector 19
HEALTH (low debt)87 · sector 89
DIVIDEND (yield)0 · sector 40

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 Conglomerates stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value
3M Company MMM $170.30 $71.86 −58%
Honeywell International Inc HON $212.57 $243.57 +15%
CITIC Limited 0267 HK$13.08 HK$26.16 +100%
Poste Italiane S.p.A PST €25.71 €9.10 −65%
Swire Pacific Limited 0019 HK$102.80 HK$28.34 −72%
CK Hutchison Holdings 0001 HK$67.60 HK$135.20 +100%
SK Inc 034730 611,000 KRW 351,594 KRW −42%
Jardine Matheson Holdings J36 $57.30 $79.11 +38%
Kingboard Holdings 0148 HK$55.55 HK$85.25 +53%
SGH Limited SGH A$36.69 A$42.47 +16%

Explore undervalued stocks

More undervalued Industrials 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 CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
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.

Rabbit Holdings PCL · Fair Value
0.4993 THB +34%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "Rabbit Holdings PCL Fair Value". https://www.fairvalue-calculator.com/stock/RABBIT

Frequently asked questions

Is Rabbit Holdings PCL (RABBIT) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 0.4993 THB versus a price of 0.3300 THB, about +51% upside (undervalued).
What is the fair value of RABBIT?
Our model-based fair value for Rabbit Holdings PCL is 0.4993 THB (as of Sep 24, 2026), built from audited fundamentals. The current price: 0.3300 THB.
What is the quality score of RABBIT?
Rabbit Holdings PCL has a Quality Score of 41/100. 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 Rabbit Holdings PCL (RABBIT)?
Our model-based price target is the fair value of 0.4993 THB (as of Sep 24, 2026) from 7 valuation models. Cautious scenario 0.4993 THB, optimistic scenario 0.8700 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the Rabbit Holdings PCL stock forecast for 2026?
Our models put fair value at 0.4993 THB, about +51% upside versus a price of 0.3300 THB (undervalued). Cautious scenario 0.4993 THB, optimistic scenario 0.8700 THB. The calculation is refreshed regularly with new filings.
What is the revenue of Rabbit Holdings PCL (RABBIT)?
Rabbit Holdings PCL reported trailing-twelve-month revenue of about 5.0B THB (latest available figure, as of Sep 24, 2026).
What is the intrinsic value of Rabbit Holdings PCL (RABBIT)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Rabbit Holdings PCL it is 0.4993 THB per share (as of Sep 24, 2026), against a price of 0.3300 THB. It is the blended result of 7 valuation models (cash flow, earnings, asset, dividend).
Is Rabbit Holdings PCL stock overvalued or undervalued in 2026?
As of Sep 24, 2026, RABBIT trades below its calculated fair value: price 0.3300 THB, fair value 0.4993 THB, a gap of about +51% (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 RABBIT?
No. The price is what the market pays today (0.3300 THB); the fair value is what the company's own numbers justify (0.4993 THB). For Rabbit Holdings PCL the two are 0.1693 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is Rabbit Holdings PCL worth?
The market values Rabbit Holdings PCL at about 2.8B THB (market capitalisation, as of Sep 24, 2026). Per share that is 0.3300 THB; our models calculate a fair value of 0.4993 THB per share.
What do the bullish and bearish scenarios say about RABBIT?
Our models span a range for Rabbit Holdings PCL: cautious scenario 0.4993 THB, base 0.4993 THB, optimistic 0.8700 THB per share (as of Sep 24, 2026, price 0.3300 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of RABBIT?
Rabbit Holdings PCL trades at a price-to-earnings ratio of 1.8 (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 0.4993 THB is built from several models across several years. Other multiples: PEG 0.3, P/B 0.1, P/S 0.6, EV/EBITDA 7.8.
What is the PEG ratio of RABBIT?
The PEG ratio of Rabbit Holdings PCL is 0.28 (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 Rabbit Holdings PCL (RABBIT)?
Balance-sheet figures for Rabbit Holdings PCL (as of Sep 24, 2026): return on equity 4.5%, debt of 0.26 per unit of equity. They feed the Quality Score of 41/100, which measures business quality independently of the share price.
How far is RABBIT from its 52-week high?
Rabbit Holdings PCL trades at 0.3300 THB, about 15% below its 52-week high of 0.3900 THB and 32% above the low of 0.2500 THB (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 0.4993 THB is for.
Which stocks are comparable to Rabbit Holdings PCL?
From the same area (Industrials) we also value 3M Company, Honeywell International Inc, CITIC Limited, Poste Italiane S.p.A, 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 Rabbit Holdings PCL stock attractive at the current price?
The data as of Sep 24, 2026: price 0.3300 THB, calculated fair value 0.4993 THB (+51%), Quality Score 41/100, from 7 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 RABBIT calculated?
We run Rabbit Holdings PCL through 7 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 0.4993 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. Rabbit Holdings PCL currently trades 51 % 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 Rabbit Holdings PCL (RABBIT)?
The closing price on Sep 24, 2026 was 0.3300 THB. Our model-based fair value is 0.4993 THB, about +51% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Rabbit Holdings PCL right now?
The large discount to fair value meets weak quality (41/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case (0.4993 THB). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.

Key figures of Rabbit Holdings PCL

How large is the market capitalisation of Rabbit Holdings PCL (RABBIT)?
The market capitalisation of Rabbit Holdings PCL is 2.8B THB (≈ $85.3M). 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 Rabbit Holdings PCL (RABBIT)?
The price-to-sales ratio of Rabbit Holdings PCL is 0.32 (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 Rabbit Holdings PCL (RABBIT)?
Earnings per share at Rabbit Holdings PCL are 0.1800 THB (price ÷ EPS = P/E 1.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Rabbit Holdings PCL (RABBIT)?
The net margin of Rabbit Holdings PCL is 17.2% (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 Rabbit Holdings PCL (RABBIT)?
The return on equity (ROE) of Rabbit Holdings PCL is 4.5% (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 Rabbit Holdings PCL (RABBIT)?
On an EBIT basis the return on assets of Rabbit Holdings PCL is −0.2% (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 Rabbit Holdings PCL (RABBIT)?
The operating margin of Rabbit Holdings PCL is 28.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Rabbit Holdings PCL (RABBIT)?
Revenue at Rabbit Holdings PCL is growing +27.2% versus a year earlier (3y avg +2.5%). 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 Rabbit Holdings PCL (RABBIT)?
Earnings per share at Rabbit Holdings PCL are growing +348% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Rabbit Holdings PCL (RABBIT) generate?
The free cash flow of Rabbit Holdings PCL is −909M 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 Rabbit Holdings PCL (RABBIT) carry?
The net debt of Rabbit Holdings PCL is 14.1B 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 Rabbit Holdings PCL in the live analysis

One click puts Rabbit Holdings 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.

Watch for free →

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