Salee Industry Public Company Limited (SALEE) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Salee Industry Public Company Limited THB 0.38, price THB 0.59, upside -35.6%, quality 65 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Salee Industry 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
Salee Industry Public Company Limited, together with its subsidiaries, manufactures and distributes plastic supplies, parts, tools, and equipment primarily in Thailand.
Show more
Salee Industry Public Company Limited, together with its subsidiaries, manufactures and distributes plastic supplies, parts, tools, and equipment primarily in Thailand. It operates through Manufacture and Distribution of Plastic Parts; Label Printing Service; Manufacture and Distribution of Household Plastic Supplies; and Manufacture and Distribution of Religious Supplies segments. The company offers mold, injection, and vacuum parts, as well as corrugated plastic containers. The company was founded in 1993 and is based in Pathum Thani, Thailand.
Stock analysis
Salee Industry Public Company Limited (SALEE) currently trades at 0.5900 THB, while our model-based Fair Value estimate is 0.3800 THB, implying the stock looks roughly 55.3% overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 0.7500 THB per share, and 9 of the 24 models we run sit above the 0.5900 THB price.
Bear case: the Dividend Discount group reads lowest at 0.1500 THB, and 15 of the 24 models stay below the price. Evidence for this calculation is low.
Scenario range: 0.2800 THB (bear) to 0.4700 THB (bull), the price of 0.5900 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 65/100 (solid quality), in the Basic Materials sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Salee Industry Public Company Limited reported revenue of 1.4B THB in FY2025 versus 1.3B THB in FY2021, a compound +2.3%/yr. Reported net income was 33.7M THB in FY2025.
Key figures
Market cap 1.0B THB (≈ $30.9M) · P/E ratio 19.7 · P/S ratio 0.47 · EPS (TTM) 0.0300 THB · Dividend yield 2.0% · Net margin 2.4% · Return on equity 3.5% · Return on assets (EBIT) 1.7%.
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 13% below its 52-week high and 84% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at −40% fair-value upside, at −36%, SALEE screens cheaper than that median.
Fair Value models
Bear 0.2800 THBFair Value 0.3800 THBBull 0.4700 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 (0.0132 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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+11.2%
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.
−3.7%
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.
+3.5%
Start year 2020 (pandemic). Over 10 years: +3.7% a year
Revenue growth 19 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.
+4.1%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 3 years), in THB (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. 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.
−46.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year−48.7%
Dividend (yield on the price)2.0%
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.0% → 2%
2025 sits 103% above its own trend. The rate follows the median trend of the last 3 years, not that single year.
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).
−18.1%
Yearly growth needed for the next five years to justify today's price.
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 −19.1% a year for the price.
Compare Salee Industry 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.Specialty Chemicals · 712 stocks
Beats the industry median on 10/15 measures
Overall it ranks above its industry peers.
Valuation
Quality Score65 · Top 25%
Fair Value upside−36% · Below median
Profitability
Return on equity (TTM)3% · Below median
Return on assets1% · Below median
Net margin (TTM)3% · Below median
Operating margin (TTM)6% · Below median
Growth and dividend
Revenue growth6% · Above median
Dividend yield (TTM)2.0% · Above median
Balance sheet
Debt / equity0.00× · Lowest 25%
Valuation Multiplesvs Specialty Chemicals median · lower = cheaper
P/E (TTM)19.7× · Cheaper than median
P/B0.89× · Cheapest 25%
P/S (TTM)0.72× · Cheaper than median
P/FCF0.3× · Cheaper than median
EV/EBITDA6.3× · Cheapest 25%
PEG0.27× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 0
FUTURE (revenue growth)28· sector 21
PAST (return on equity)14· sector 23
HEALTH (low debt)100· sector 95
DIVIDEND (yield)41· sector 29
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). "Salee Industry Public Company Limited Fair Value". https://www.fairvalue-calculator.com/stock/SALEE
Frequently asked questions
Is Salee Industry Public Company Limited (SALEE) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 0.3800 THB versus a price of 0.5900 THB, about −36% upside (overvalued).
What is the fair value of SALEE?
Our model-based fair value for Salee Industry Public Company Limited is 0.3800 THB (as of Sep 24, 2026), built from audited fundamentals. The current price: 0.5900 THB.
What is the quality score of SALEE?
Salee Industry Public Company Limited has a Quality Score of 65/100. 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 Salee Industry Public Company Limited (SALEE)?
Our model-based price target is the fair value of 0.3800 THB (as of Sep 24, 2026) from 24 valuation models. Cautious scenario 0.2800 THB, optimistic scenario 0.4700 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the Salee Industry Public Company Limited stock forecast for 2026?
Our models put fair value at 0.3800 THB, about −36% upside versus a price of 0.5900 THB (overvalued). Cautious scenario 0.2800 THB, optimistic scenario 0.4700 THB. The calculation is refreshed regularly with new filings.
What is the revenue of Salee Industry Public Company Limited (SALEE)?
Salee Industry Public Company Limited reported trailing-twelve-month revenue of about 1.4B THB (latest available figure, as of Sep 24, 2026).
Does Salee Industry Public Company Limited pay a dividend?
Salee Industry Public Company Limited currently shows a dividend yield of about 2.03% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Salee Industry Public Company Limited (SALEE)?
For today's price to be fair in a discounted-cash-flow model, Salee Industry Public Company Limited would have to grow free cash flow by -18.1 % 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 +3.5 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of SALEE use?
Our models discount Salee Industry Public Company Limited at 10.1 %: a base by market capitalisation (nano), damped by beta 0.21, 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 Salee Industry Public Company Limited that is -18.1 % 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 Salee Industry Public Company Limited (SALEE) delivered so far?
Over the past 5 years revenue at Salee Industry Public Company Limited grew +3.5 % a year. The price currently implies -18.1 % 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 Salee Industry Public Company Limited (SALEE) growing?
The median revenue growth in the sector is +3.3 % a year. That is the yardstick for the growth priced into Salee Industry Public Company Limited (-18.1 % 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 Salee Industry Public Company Limited (SALEE)?
The free-cash-flow yield on the price is 12.55 %: that much free cash flow Salee Industry 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 Salee Industry Public Company Limited (SALEE)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Salee Industry Public Company Limited it is 0.3800 THB per share (as of Sep 24, 2026), against a price of 0.5900 THB. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Salee Industry Public Company Limited stock overvalued or undervalued in 2026?
As of Sep 24, 2026, SALEE trades above its calculated fair value: price 0.5900 THB, fair value 0.3800 THB, a gap of about −36% (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 SALEE?
No. The price is what the market pays today (0.5900 THB); the fair value is what the company's own numbers justify (0.3800 THB). For Salee Industry Public Company Limited the two are 0.2100 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is Salee Industry Public Company Limited worth?
The market values Salee Industry Public Company Limited at about 1.0B THB (market capitalisation, as of Sep 24, 2026). Per share that is 0.5900 THB; our models calculate a fair value of 0.3800 THB per share.
What do the bullish and bearish scenarios say about SALEE?
Our models span a range for Salee Industry Public Company Limited: cautious scenario 0.2800 THB, base 0.3800 THB, optimistic 0.4700 THB per share (as of Sep 24, 2026, price 0.5900 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of SALEE?
Salee Industry Public Company Limited trades at a price-to-earnings ratio of 19.7 (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 0.3800 THB is built from several models across several years. Other multiples: PEG 0.3, P/B 0.9, P/S 0.7, EV/EBITDA 6.3.
What is the PEG ratio of SALEE?
The PEG ratio of Salee Industry Public Company Limited is 0.27 (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 Salee Industry Public Company Limited (SALEE)?
Balance-sheet figures for Salee Industry Public Company Limited (as of Sep 24, 2026): return on equity 3.5%, debt of 0.00 per unit of equity. They feed the Quality Score of 65/100, which measures business quality independently of the share price.
How far is SALEE from its 52-week high?
Salee Industry Public Company Limited trades at 0.5900 THB, about 13% below its 52-week high of 0.6800 THB and 84% above the low of 0.3201 THB (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 0.3800 THB is for.
Which stocks are comparable to Salee Industry Public Company Limited?
From the same area (Basic Materials) we also value Linde plc, The Sherwin-Williams Company, Ecolab Inc, Air Products and Chemicals, Inc, 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 Salee Industry Public Company Limited stock attractive at the current price?
The data as of Sep 24, 2026: price 0.5900 THB, calculated fair value 0.3800 THB (−36%), Quality Score 65/100, from 24 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 SALEE calculated?
We run Salee Industry Public Company Limited through 24 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 0.3800 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 14.0 % above its aggregate fair value. Salee Industry 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 Salee Industry Public Company Limited (SALEE)?
The closing price on Sep 24, 2026 was 0.5900 THB. Our model-based fair value is 0.3800 THB, about −36% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Salee Industry Public Company Limited right now?
The price sits above even our optimistic bull case (0.4700 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 (65/100) and above fair value, neither a clear bargain nor a standout compounder.
Where does the earnings growth of Salee Industry Public Company Limited (SALEE) come from?
Earnings per share at Salee Industry Public Company Limited grew −9.7 % a year from 2014 to 2025. Broken into its drivers: revenue per share +3.5 %, EBIT margin −16.9 %, tax rate +0.2 %, residual (interest, one-offs) +4.8 %. 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 Salee Industry Public Company Limited
How large is the market capitalisation of Salee Industry Public Company Limited (SALEE)?
The market capitalisation of Salee Industry Public Company Limited is 1.0B THB (≈ $30.9M). 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 Salee Industry Public Company Limited (SALEE)?
The price-to-sales ratio of Salee Industry Public Company Limited is 0.47 (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 Salee Industry Public Company Limited (SALEE)?
Earnings per share at Salee Industry Public Company Limited are 0.0300 THB (price ÷ EPS = P/E 19.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Salee Industry Public Company Limited (SALEE)?
The dividend yield of Salee Industry Public Company Limited is 2.0% (payout 40.0%). 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 Salee Industry Public Company Limited (SALEE)?
The net margin of Salee Industry Public Company Limited is 2.4% (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 Salee Industry Public Company Limited (SALEE)?
The return on equity (ROE) of Salee Industry Public Company Limited is 3.5% (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 Salee Industry Public Company Limited (SALEE)?
On an EBIT basis the return on assets of Salee Industry Public Company Limited is 1.7% (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 Salee Industry Public Company Limited (SALEE)?
The operating margin of Salee Industry Public Company Limited is 6.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Salee Industry Public Company Limited (SALEE)?
Revenue at Salee Industry Public Company Limited is growing +5.5% versus a year earlier (3y avg −3.7%). 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 Salee Industry Public Company Limited (SALEE)?
Earnings per share at Salee Industry Public Company Limited are growing +41.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Salee Industry Public Company Limited (SALEE) hold?
Salee Industry Public Company Limited holds more cash than debt, 102M THB net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Salee Industry Public Company Limited in the live analysis
One click puts Salee Industry 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.
