Raja Ferry Port Public Company Limited (RP) fair value: what the stock is really worth
As of Oct 20, 2026: fair value (intrinsic value) of Raja Ferry Port Public Company Limited stock THB 2.01, price THB 0.67, upside +200.0%, quality 45 out of 100. Rating: strongly undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
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 Oct 4, 2026.
How to read this chart
60‑month range 0.4700 THB – 3.30 THB · fair‑value band 1.23 THB – 3.10 THB · the 0.6700 THB price screens below the 2.01 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 4, 2026.
Follow Raja Ferry Port Public Company in your weekly email
Every Wednesday you see whether Raja Ferry Port 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.
Raja Ferry Port Public Company Limited, together with its subsidiaries, provides ferry services in Thailand. The company owns and operates ferry ships for passenger and transportation services.
Show moreShow less
It also engages in wharf and port services; sale of goods at piers and on passenger ferries; bus and transportation services; employment services; and operation as broker and agent. The company was incorporated in 1981 and is headquartered in Surat Thani, Thailand.
Stock analysis
Raja Ferry Port Public Company Limited (RP) currently trades at 0.6700 THB, while our model-based Fair Value estimate is 2.01 THB, implying the stock looks roughly 66.7% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 5.76 THB per share, and 8 of the 10 models we run sit above the 0.6700 THB price.
Bear case: the Growth DCF group reads lowest at 0.5300 THB, and 2 of the 10 models stay below the price. Data coverage for this calculation is low.
Scenario range: 1.23 THB (bear) to 3.10 THB (bull), the price of 0.6700 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 45/100 (below-average quality), in the Industrials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Raja Ferry Port Public Company Limited reported revenue of 695M THB in FY2025 versus 365M THB in FY2021, a compound +17.5%/yr. Reported net income was −66.9M THB in FY2025.
Key figures
Market cap 135M THB (≈ $4.0M) Micro · P/S ratio 0.21 · EPS (TTM) −0.3200 THB · Net margin −9.0% · Return on equity −13.8% · Return on assets (EBIT) −4.3% · Operating margin −0.1% · Revenue (TTM) 719M THB.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 11 out of 100 (low confidence).
What moves the price
The share trades about 18% below its 52-week high and 43% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 53% fair-value upside, at 200%, RP screens cheaper than that median.
Fair Value models
Bear1.23 THBFair Value 2.01 THBBull3.10 THB
Price 0.6700 THB · Upside +200.0%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = 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.50/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+12.1%
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.
+9.7%
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.
+6.9%
Start year 2020 (pandemic). Over 10 years: +1.1% a year
Revenue growth 12 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.
+0.9%
’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.
−16.8% (2020) → 1.1% (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
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).
−3.1%
The company could shrink this much every year for the next five years and today's price would still be justified.
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 −4.2% a year for the price.
Compare Raja Ferry Port 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.Marine Shipping · 227 stocks
Beats the industry median on 5/11 measures
A mixed picture versus its industry peers.
Valuation
Quality Score45 · Below median
Fair Value upside+200.0% · Top 25%
Profitability
Return on assets−6.3% · Bottom 25%
Net margin (12 months)−9.0% · Bottom 25%
Operating margin (12 months)−0.1% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)2.2% · Below median
Balance sheet
Debt / equity0.77× · Highest 25%
Valuation Multiplesvs Marine Shipping 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). "Raja Ferry Port Public Company Limited Fair Value". https://www.fairvalue-calculator.com/stock/RP
Frequently asked questions
Is Raja Ferry Port Public Company Limited (RP) overvalued or undervalued?
As of Oct 4, 2026, our model estimates a fair value of 2.01 THB versus a price of 0.6700 THB, about +200% upside (undervalued).
What is the fair value of RP?
Our model-based fair value for Raja Ferry Port Public Company Limited is 2.01 THB (as of Oct 4, 2026), built from audited fundamentals. The current price: 0.6700 THB.
What is the quality score of RP?
Raja Ferry Port Public Company Limited has a Quality Score of 45/100. 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 Raja Ferry Port Public Company Limited (RP)?
Our model-based price target is the fair value of 2.01 THB (as of Oct 4, 2026) from 10 valuation models. Cautious scenario 1.23 THB, optimistic scenario 3.10 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the Raja Ferry Port Public Company Limited stock forecast for 2026?
Our models put fair value at 2.01 THB, about +200% upside versus a price of 0.6700 THB (undervalued). Cautious scenario 1.23 THB, optimistic scenario 3.10 THB. The calculation is refreshed regularly with new filings.
What is the revenue of Raja Ferry Port Public Company Limited (RP)?
Raja Ferry Port Public Company Limited reported trailing-twelve-month revenue of about 719M THB (latest available figure, as of Oct 4, 2026).
What growth is priced into Raja Ferry Port Public Company Limited (RP)?
For today's price to be fair in a discounted-cash-flow model, Raja Ferry Port Public Company Limited would have to grow free cash flow by -3.1 % per year for five years (discount rate 10.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +6.9 % per year. As of Oct 4, 2026.
What discount rate (WACC) does the fair value of RP use?
Our models discount Raja Ferry Port Public Company Limited at 10.1 %: a base by market capitalisation (nano), damped by beta 0.25, 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 Raja Ferry Port Public Company Limited that is -3.1 % per year a year over ten years, using the same discount rate (10.1 %) and the same formula as our fair value.
How much growth has Raja Ferry Port Public Company Limited (RP) delivered so far?
Over the past 5 years revenue at Raja Ferry Port Public Company Limited grew +6.9 % a year. The price currently implies -3.1 % 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 Raja Ferry Port Public Company Limited (RP) growing?
The median revenue growth in the sector is +7.5 % a year. That is the yardstick for the growth priced into Raja Ferry Port Public Company Limited (-3.1 % 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 Raja Ferry Port Public Company Limited (RP)?
The free-cash-flow yield on the price is 44.17 %: that much free cash flow Raja Ferry Port Public Company Limited produces per unit of market value. When it exceeds the discount rate of our models (10.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Raja Ferry Port Public Company Limited (RP)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Raja Ferry Port Public Company Limited it is 2.01 THB per share (as of Oct 4, 2026), against a price of 0.6700 THB. It is the blended result of 10 valuation models (cash flow, earnings, asset, dividend).
Is Raja Ferry Port Public Company Limited stock overvalued or undervalued in 2026?
As of Oct 4, 2026, RP trades below its calculated fair value: price 0.6700 THB, fair value 2.01 THB, a gap of about +200% (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 RP?
No. The price is what the market pays today (0.6700 THB); the fair value is what the company's own numbers justify (2.01 THB). For Raja Ferry Port Public Company Limited the two are 1.34 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is Raja Ferry Port Public Company Limited worth?
The market values Raja Ferry Port Public Company Limited at about 135M THB (market capitalisation, as of Oct 4, 2026). Per share that is 0.6700 THB; our models calculate a fair value of 2.01 THB per share.
What do the bullish and bearish scenarios say about RP?
Our models span a range for Raja Ferry Port Public Company Limited: cautious scenario 1.23 THB, base 2.01 THB, optimistic 3.10 THB per share (as of Oct 4, 2026, price 0.6700 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Raja Ferry Port Public Company Limited (RP)?
Balance-sheet figures for Raja Ferry Port Public Company Limited (as of Oct 4, 2026): return on equity −13.8%, debt of 0.77 per unit of equity. They feed the Quality Score of 45/100, which measures business quality independently of the share price.
How far is RP from its 52-week high?
Raja Ferry Port Public Company Limited trades at 0.6700 THB, about 18% below its 52-week high of 0.8200 THB and 43% above the low of 0.4700 THB (as of Oct 20, 2026). Distance from the high says nothing about value: that is what the fair value of 2.01 THB is for.
Which stocks are comparable to Raja Ferry Port Public Company Limited?
From the same area (Industrials) we also value Adani Ports and Special Economic Zone Limited, COSCO SHIPPING Holdings, Hapag-Lloyd Aktiengesellschaft,, Shanghai International Port (Group) Co, 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 Raja Ferry Port Public Company Limited stock attractive at the current price?
The data as of Oct 4, 2026: price 0.6700 THB, calculated fair value 2.01 THB (+200%), Quality Score 45/100, from 10 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 RP calculated?
We run Raja Ferry Port Public Company Limited through 10 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 2.01 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 13.8 % above its aggregate fair value. Raja Ferry Port Public Company Limited currently trades 67 % 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 Raja Ferry Port Public Company Limited (RP)?
The closing price on Oct 20, 2026 was 0.6700 THB. Our model-based fair value is 2.01 THB, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Raja Ferry Port Public Company Limited right now?
The price is below even our cautious bear case (1.23 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. Solid quality (45/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (1.23 THB to 3.10 THB) leaves room in how you read the outcome.
Key figures of Raja Ferry Port Public Company Limited
How large is the market capitalisation of Raja Ferry Port Public Company Limited (RP)?
The market capitalisation of Raja Ferry Port Public Company Limited is 135M THB (≈ $4.0M). 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 Raja Ferry Port Public Company Limited (RP)?
The price-to-sales ratio of Raja Ferry Port Public Company Limited is 0.21 (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 Raja Ferry Port Public Company Limited (RP)?
Earnings per share at Raja Ferry Port Public Company Limited are −0.3200 THB. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Raja Ferry Port Public Company Limited (RP)?
The net margin of Raja Ferry Port Public Company Limited is −9.0% (last twelve months). 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 Raja Ferry Port Public Company Limited (RP)?
The return on equity (ROE) of Raja Ferry Port Public Company Limited is −13.8% (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 Raja Ferry Port Public Company Limited (RP)?
On an EBIT basis the return on assets of Raja Ferry Port Public Company Limited is −4.3% (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 Raja Ferry Port Public Company Limited (RP)?
The operating margin of Raja Ferry Port Public Company Limited is −0.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Raja Ferry Port Public Company Limited (RP)?
Revenue at Raja Ferry Port Public Company Limited is growing +2.2% versus a year earlier (3y avg +9.7%). 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 Raja Ferry Port Public Company Limited (RP)?
Earnings per share at Raja Ferry Port Public Company Limited are growing −89.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Raja Ferry Port Public Company Limited (RP) carry?
The net debt of Raja Ferry Port Public Company Limited is 513M THB (fiscal year 2025, ≈ 8.6 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 Raja Ferry Port Public Company Limited in the live analysis
One click puts Raja Ferry Port Public Company Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 28,000+ stock screener.
Thin data
Oct 4, 2026