Rabbit Holdings (RABBIT) Fair Value & Analysis
Industrials · TH · Market cap 2.8B THB
Fair value as of: Jul 18, 2026
From 7 valuation models · updated 23 days ago
Fair value updated Jul 18, 2026, revised from 0.4745 THB to 0.4761 THB (+0.3%) since Jun 26, 2026. Share price +2.9% over the past month.
Below-average quality, screening 32% undervalued on our models.
What matters 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.
- Our model range runs from 0.3583 THB (bear) to 0.5964 THB (bull), base 0.4761 THB. The closer the price sits to the lower half, the larger the margin of safety.
- Quality 41/100 (below-average quality) with high evidence: the data supports the verdict.
Price vs Fair Value (5 years)
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 18, 2026.
How to read this chart
60‑month range 0.2500 THB – 2.28 THB · fair‑value band 0.3583 THB – 0.5964 THB · the 0.3600 THB price screens below the 0.4761 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 18, 2026.
Analysis
Rabbit Holdings (RABBIT) currently trades at 0.3600 THB, while our model-based Fair Value estimate is 0.4761 THB, implying the stock looks roughly 32.3% undervalued today. The Quality Score stands at 41/100 (below-average quality), in the Industrials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.
Over the trailing twelve months, Rabbit Holdings generated revenue of 4.7B THB at a net margin of 21.6%. Revenue declined 6.3% year over year. It earns a return on equity of 3.4%. Net debt stands at 14.1B THB. Fundamentals as of Jul 18, 2026
Our scenario range runs from 0.3583 THB (bear case) to 0.5964 THB (bull case); at 0.3600 THB, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 12% below its 52-week high and 44% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -14% fair-value upside, at 32%, RABBIT screens cheaper than that median.
Fair Value models
Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.
All 7 models by family
Widest divergence: DCF Models (3.50 THB) versus Multiples (2.30 THB). Highest evidence: P/E Multiple (63).
Notify me when RABBIT reaches fair value
Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.
Key figures & financial health
More key figures
Figures from reported company fundamentals · as of Jul 18, 2026. TTM = trailing twelve months.
Quality Score breakdown
Of which business quality 36 · Market factors (momentum, volatility) 57
Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.
About the company
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.
Full company description
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.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
Rabbit Holdings 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.
Watch RABBIT: get an alert when its fair value changes →
Peer Group
Conglomerates · 369 stocks
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.
Valuation Multiples vs Conglomerates median · lower = cheaper
Snowflake
Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.
Values & ESG
Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.
ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.
Similar stocks
10 more Conglomerates stocks, each showing price versus our Fair Value estimate (as of Jul 18, 2026).
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| CITIC Limited 0267 | HK$11.28 | HK$22.56 | +100% |
| SK Inc 034730 | 580,000 KRW | 497,919 KRW | -14% |
| PT Astra International Tbk, ASII | 4,810 IDR | 9,620 IDR | +100% |
| The Siam Cement Public Company SCC | 254.00 THB | 199.40 THB | -21% |
| SRF Limited SRF | ₹2,875 | ₹1,053 | -63% |
| Empresas Copec S.A COPEC | 6,330 CLP | 10,879 CLP | +72% |
| Posco International Corporation 047050 | 50,900 KRW | 61,248 KRW | +20% |
| Tube Investments of India Limited TIINDIA | ₹2,940 | ₹559.30 | -81% |
| Doosan Corporation 000155 | 464,000 KRW | 75,620 KRW | -84% |
| Thermax Limited THERMAX | ₹4,809 | ₹1,087 | -77% |
Compare Rabbit Holdings with another stock
Price, fair value, quality and upside side by side.
Explore undervalued stocks
More undervalued Industrials stocks →
Frequently asked questions
Is Rabbit Holdings (RABBIT) overvalued or undervalued?
What is the fair value of RABBIT?
What is the quality score of RABBIT?
What is the revenue of Rabbit Holdings (RABBIT)?
What is the net profit margin of RABBIT?
How we calculate Fair Value
Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.
Track Rabbit Holdings and try Pro for 14 days
One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.
Zero risk: nothing is ever charged. After 14 days you decide whether to stay.