Rich Sport Public Company Limited (RSP) fair value: what the stock is really worth
As of Oct 12, 2026: fair value of Rich Sport Public Company Limited THB 1.95, price THB 1.08, upside +80.6%, quality 59 out of 100. 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 3, 2026.
How to read this chart
60‑month range 0.8800 THB – 2.56 THB · fair‑value band 1.33 THB – 2.58 THB · the 1.08 THB price screens below the 1.95 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 3, 2026.
Follow Rich Sport Public Company in your weekly email
Every Wednesday you see whether Rich Sport 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.
Rich Sport Public Company Limited, together with its subsidiary, engages in the manufacture and sale of shoes, clothes, caps, and bags in Thailand and internationally. The company also provides accessories, including socks. It sells its products through department stores, retail chains, and online channel.
Show more
Rich Sport Public Company Limited, together with its subsidiary, engages in the manufacture and sale of shoes, clothes, caps, and bags in Thailand and internationally. The company also provides accessories, including socks. It sells its products through department stores, retail chains, and online channel. The company was founded in 2001 and is headquartered in Bangkok, Thailand.
Stock analysis
Rich Sport Public Company Limited (RSP) currently trades at 1.08 THB, while our model-based Fair Value estimate is 1.95 THB, implying the stock looks roughly 44.6% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 2.92 THB per share, and 12 of the 16 models we run sit above the 1.08 THB price.
Bear case: the Earnings-Based group reads lowest at 0.7000 THB, and 4 of the 16 models stay below the price. Data coverage for this calculation is low.
Scenario range: 1.33 THB (bear) to 2.58 THB (bull), the price of 1.08 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 59/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Rich Sport Public Company Limited reported revenue of 1.3B THB in FY2025 versus 896M THB in FY2021, a compound +9.2%/yr. Reported net income was −15.8M THB in FY2025.
Key figures
Market cap 802M THB (≈ $23.9M) · P/E ratio 21.6 · P/S ratio 0.57 · EPS (TTM) 0.0500 THB · Net margin −1.2% · Return on equity 1.8% · Return on assets (EBIT) 4.5% · Operating margin 4.7%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 43 out of 100 (low confidence).
What moves the price
The share trades about 13% below its 52-week high and 23% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 47% fair-value upside, at 81%, RSP screens cheaper than that median.
Fair Value models
Bear1.33 THBFair Value 1.95 THBBull2.58 THB
Price 1.08 THB · Upside +80.6%
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 (0.0392 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. 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.56/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−9.9%
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.
+0.2%
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.
+6.1%
Start year 2020 (pandemic). Over 10 years: +1.3% a year
Revenue growth 11 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.
+4.2%
’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.
0.3% (2020) → 0.6% (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
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).
less than -40 %
The company could shrink this much every year for the next five years and today's price would still be justified.
Compare Rich Sport 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.Footwear & Accessories · 94 stocks
Beats the industry median on 9/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score59 · Above median
Fair Value upside+80.6% · Above median
Profitability
Return on equity (12 months)1.8% · Below median
Return on assets1.8% · Below median
Net margin (12 months)2.9% · Below median
Operating margin (12 months)4.7% · Above median
Growth and dividend
Revenue growth11.3% · Top 25%
Dividend yield (12 months)17.3% · Top 25%
Valuation Multiplesvs Footwear & Accessories 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). "Rich Sport Public Company Limited Fair Value". https://www.fairvalue-calculator.com/stock/RSP
Frequently asked questions
Is Rich Sport Public Company Limited (RSP) overvalued or undervalued?
As of Oct 3, 2026, our model estimates a fair value of 1.95 THB versus a price of 1.08 THB, about +81% upside (undervalued).
What is the fair value of RSP?
Our model-based fair value for Rich Sport Public Company Limited is 1.95 THB (as of Oct 3, 2026), built from audited fundamentals. The current price: 1.08 THB.
What is the quality score of RSP?
Rich Sport Public Company Limited has a Quality Score of 59/100. 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 Rich Sport Public Company Limited (RSP)?
Our model-based price target is the fair value of 1.95 THB (as of Oct 3, 2026) from 16 valuation models. Cautious scenario 1.33 THB, optimistic scenario 2.58 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the Rich Sport Public Company Limited stock forecast for 2026?
Our models put fair value at 1.95 THB, about +81% upside versus a price of 1.08 THB (undervalued). Cautious scenario 1.33 THB, optimistic scenario 2.58 THB. The calculation is refreshed regularly with new filings.
What is the revenue of Rich Sport Public Company Limited (RSP)?
Rich Sport Public Company Limited reported trailing-twelve-month revenue of about 1.4B THB (latest available figure, as of Oct 3, 2026).
What growth is priced into Rich Sport Public Company Limited (RSP)?
For today's price to be fair in a discounted-cash-flow model, Rich Sport Public Company Limited would have to grow free cash flow by less than minus 40 % 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 +6.1 % per year. As of Oct 3, 2026.
What discount rate (WACC) does the fair value of RSP use?
Our models discount Rich Sport Public Company Limited at 10.1 %: a base by market capitalisation (nano), damped by beta 0.16, 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 Rich Sport Public Company Limited that is less than minus 40 % 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 Rich Sport Public Company Limited (RSP) delivered so far?
Over the past 5 years revenue at Rich Sport Public Company Limited grew +6.1 % a year. The price currently implies less than minus 40 % 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 Rich Sport Public Company Limited (RSP) growing?
The median revenue growth in the sector is +4.4 % a year. That is the yardstick for the growth priced into Rich Sport Public Company Limited (less than minus 40 % 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 Rich Sport Public Company Limited (RSP)?
The free-cash-flow yield on the price is 30.07 %: that much free cash flow Rich Sport 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 Rich Sport Public Company Limited (RSP)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Rich Sport Public Company Limited it is 1.95 THB per share (as of Oct 3, 2026), against a price of 1.08 THB. It is the blended result of 16 valuation models (cash flow, earnings, asset, dividend).
Is Rich Sport Public Company Limited stock overvalued or undervalued in 2026?
As of Oct 3, 2026, RSP trades below its calculated fair value: price 1.08 THB, fair value 1.95 THB, a gap of about +81% (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 RSP?
No. The price is what the market pays today (1.08 THB); the fair value is what the company's own numbers justify (1.95 THB). For Rich Sport Public Company Limited the two are 0.8700 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is Rich Sport Public Company Limited worth?
The market values Rich Sport Public Company Limited at about 802M THB (market capitalisation, as of Oct 3, 2026). Per share that is 1.08 THB; our models calculate a fair value of 1.95 THB per share.
What do the bullish and bearish scenarios say about RSP?
Our models span a range for Rich Sport Public Company Limited: cautious scenario 1.33 THB, base 1.95 THB, optimistic 2.58 THB per share (as of Oct 3, 2026, price 1.08 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of RSP?
Rich Sport Public Company Limited trades at a price-to-earnings ratio of 21.6 (as of Oct 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 1.95 THB is built from several models across several years. Other multiples: P/B 0.5, P/S 0.6, EV/EBITDA 6.2.
How solid is the balance sheet of Rich Sport Public Company Limited (RSP)?
Balance-sheet figures for Rich Sport Public Company Limited (as of Oct 3, 2026): return on equity 1.8%. They feed the Quality Score of 59/100, which measures business quality independently of the share price.
How far is RSP from its 52-week high?
Rich Sport Public Company Limited trades at 1.08 THB, about 13% below its 52-week high of 1.24 THB and 23% above the low of 0.8800 THB (as of Oct 12, 2026). Distance from the high says nothing about value: that is what the fair value of 1.95 THB is for.
Which stocks are comparable to Rich Sport Public Company Limited?
From the same area (Consumer Cyclical) we also value NIKE, Inc, adidas AG, Deckers Outdoor Corporation, On Holding, 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 Rich Sport Public Company Limited stock attractive at the current price?
The data as of Oct 3, 2026: price 1.08 THB, calculated fair value 1.95 THB (+81%), Quality Score 59/100, from 16 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 RSP calculated?
We run Rich Sport Public Company Limited through 16 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 1.95 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 14.5 % above its aggregate fair value. Rich Sport Public Company Limited currently trades 45 % 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 Rich Sport Public Company Limited (RSP)?
The closing price on Oct 12, 2026 was 1.08 THB. Our model-based fair value is 1.95 THB, about +81% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Rich Sport Public Company Limited right now?
The price is below even our cautious bear case (1.33 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 (59/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (1.33 THB to 2.58 THB) leaves room in how you read the outcome.
Where does the earnings growth of Rich Sport Public Company Limited (RSP) come from?
Earnings per share at Rich Sport Public Company Limited grew −5.8 % a year from 2014 to 2025. Broken into its drivers: revenue per share +3.6 %, EBIT margin −8.6 %, tax rate −0.1 %, residual (interest, one-offs) −0.4 %. 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 Rich Sport Public Company Limited
How large is the market capitalisation of Rich Sport Public Company Limited (RSP)?
The market capitalisation of Rich Sport Public Company Limited is 802M THB (≈ $23.9M). 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 Rich Sport Public Company Limited (RSP)?
The price-to-sales ratio of Rich Sport Public Company Limited is 0.57 (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 Rich Sport Public Company Limited (RSP)?
Earnings per share at Rich Sport Public Company Limited are 0.0500 THB (price ÷ EPS = P/E 21.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Rich Sport Public Company Limited (RSP)?
The net margin of Rich Sport Public Company Limited is −1.2% (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 Rich Sport Public Company Limited (RSP)?
The return on equity (ROE) of Rich Sport Public Company Limited is 1.8% (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 Rich Sport Public Company Limited (RSP)?
On an EBIT basis the return on assets of Rich Sport Public Company Limited is 4.5% (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 Rich Sport Public Company Limited (RSP)?
The operating margin of Rich Sport Public Company Limited is 4.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Rich Sport Public Company Limited (RSP)?
Revenue at Rich Sport Public Company Limited is growing +11.3% versus a year earlier (3y avg +0.2%). 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 Rich Sport Public Company Limited (RSP)?
Earnings per share at Rich Sport Public Company Limited are growing +24.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Rich Sport Public Company Limited (RSP) carry?
The net debt of Rich Sport Public Company Limited is 411M 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 Rich Sport Public Company Limited in the live analysis
One click puts Rich Sport Public Company Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener.
