Sammakorn Public Company Limited (SAMCO) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Sammakorn Public Company Limited stock THB 1.88, price THB 0.67, upside +180.6%, quality 59 out of 100. Rating: strongly undervalued. Calculated from audited financials with 9 of our 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. As of Nov 4, 2026.
How to read this chart
60‑month range 0.5824 THB – 2.01 THB · fair‑value band 1.56 THB – 2.30 THB · the 0.6700 THB price screens below the 1.88 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 4, 2026.
Follow Sammakorn Public Company in your weekly email
Every Wednesday you see whether Sammakorn 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.
Sammakorn Public Company Limited, together with its subsidiaries, engages in the real estate development business in Thailand. It operates through four segments: Real Estate Development; Rental; Service; and Restaurant and Bakery.
Show moreShow less
The company develops single houses, townhomes, home offices, condominiums, and upcountry projects. It is also involved in developing land into community malls; provision of real estate management and other related services; and operating food and beverage restaurants.
The company was founded in 1970 and is headquartered in Bangkok, Thailand.
Stock analysis
Sammakorn Public Company Limited (SAMCO) currently trades at 0.6700 THB, while our model-based Fair Value estimate is 1.88 THB, implying the stock looks roughly 64% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 5.10 THB per share, and 8 of the 9 models we run sit above the 0.6700 THB price.
Bear case: the Multiples group reads lowest at 0.2100 THB, and 1 of the 9 models stay below the price. Data coverage for this calculation is low.
Scenario range: 1.56 THB (bear) to 2.30 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 59/100 (solid quality), in the Real Estate sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Sammakorn Public Company Limited reported revenue of 1.6B THB in FY2025 versus 1.4B THB in FY2021, a compound +2.3%/yr. Reported net income was −19.5M THB in FY2025.
Key figures
Market cap 430M THB (≈ $12.9M) Micro · P/E ratio 3.5 · P/S ratio 0.30 · EPS (TTM) 0.1900 THB · Dividend yield 3.0% · Net margin 8.8% · Return on equity 4.6% · Return on assets (EBIT) 1.5% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 30 out of 100 (low confidence).
What moves the price
The share trades about 33% below its 52-week high and 6% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at −16% fair-value upside, at 181%, SAMCO screens cheaper than that median.
Fair Value models
Bear1.56 THBFair Value 1.88 THBBull2.30 THB
Price 0.6700 THB · Upside +180.6%
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (0.1458 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.39/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−1.3%
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.
−13.2%
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.
−1.3%
Start year 2020 (pandemic). Over 10 years: +0.5% a year
Revenue growth 25 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.
+5.9%
’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.
5.5% (2020) → 3.4% (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
Compare Sammakorn 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.Real Estate Services · 472 stocks
Beats the industry median on 8/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score59 · Above median
Fair Value upside+184.8% · Top 25%
Profitability
Return on equity (12 months)4.6% · Below median
Return on assets−0.4% · Bottom 25%
Net margin (12 months)8.8% · Below median
Operating margin (12 months)−9.0% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−46.8% · Bottom 25%
Dividend yield (12 months)3.0% · Below median
Balance sheet
Debt / equity0.29× · Below median
Valuation Multiplesvs Real Estate Services 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). "Sammakorn Public Company Limited Fair Value". https://www.fairvalue-calculator.com/stock/SAMCO
Frequently asked questions
Is Sammakorn Public Company Limited (SAMCO) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of 1.88 THB versus a price of 0.6700 THB, about +181% upside (undervalued).
What is the fair value of SAMCO?
Our model-based fair value for Sammakorn Public Company Limited is 1.88 THB (as of Nov 4, 2026), built from audited fundamentals. The current price: 0.6700 THB.
What is the quality score of SAMCO?
Sammakorn 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 Sammakorn Public Company Limited (SAMCO)?
Our model-based price target is the fair value of 1.88 THB (as of Nov 4, 2026) from 9 valuation models. Cautious scenario 1.56 THB, optimistic scenario 2.30 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the Sammakorn Public Company Limited stock forecast for 2026?
Our models put fair value at 1.88 THB, about +181% upside versus a price of 0.6700 THB (undervalued). Cautious scenario 1.56 THB, optimistic scenario 2.30 THB. The calculation is refreshed regularly with new filings.
What is the revenue of Sammakorn Public Company Limited (SAMCO)?
Sammakorn Public Company Limited reported trailing-twelve-month revenue of about 1.4B THB (latest available figure, as of Nov 4, 2026).
Does Sammakorn Public Company Limited pay a dividend?
Sammakorn Public Company Limited currently shows a dividend yield of 2.99% relative to its recent price (as of Nov 4, 2026).
How much is the dividend of Sammakorn Public Company Limited (SAMCO) and when is the ex-dividend date?
Sammakorn Public Company Limited pays a dividend of 0.02 THB per share a year, a dividend yield of 3.0%. The last ex-dividend date was Apr 29, 2026. The payout ratio is 10.5% of earnings. Free cash flow covers the dividend 30.57 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What is the intrinsic value of Sammakorn Public Company Limited (SAMCO)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Sammakorn Public Company Limited it is 1.88 THB per share (as of Nov 4, 2026), against a price of 0.6700 THB. It is the blended result of 9 valuation models in 4 families (DCF Models, Multiples, Asset-Based, Growth DCF).
Is Sammakorn Public Company Limited stock overvalued or undervalued in 2026?
As of Nov 4, 2026, SAMCO trades below its calculated fair value: price 0.6700 THB, fair value 1.88 THB, a gap of about +181% (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 SAMCO?
No. The price is what the market pays today (0.6700 THB); the fair value is what the company's own numbers justify (1.88 THB). For Sammakorn Public Company Limited the two are 1.21 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is Sammakorn Public Company Limited worth?
The market values Sammakorn Public Company Limited at about 430M THB (market capitalisation, as of Nov 4, 2026). Per share that is 0.6700 THB; our models calculate a fair value of 1.88 THB per share.
What do the bullish and bearish scenarios say about SAMCO?
Our models span a range for Sammakorn Public Company Limited: cautious scenario 1.56 THB, base 1.88 THB, optimistic 2.30 THB per share (as of Nov 4, 2026, price 0.6700 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of SAMCO?
Sammakorn Public Company Limited trades at a price-to-earnings ratio of 3.5 (as of Nov 4, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 1.88 THB is built from several models across several years. Median P/E at fiscal year-end, 7 fiscal years (2017 to 2023), reported earnings: 19.2. Other multiples: P/B 0.2, P/S 0.3, EV/EBITDA 4.1.
How solid is the balance sheet of Sammakorn Public Company Limited (SAMCO)?
Balance-sheet figures for Sammakorn Public Company Limited (as of Nov 4, 2026): return on equity 4.6%, debt of 0.29 per unit of equity. They feed the Quality Score of 59/100, which measures business quality independently of the share price.
How far is SAMCO from its 52-week high?
Sammakorn Public Company Limited trades at 0.6700 THB, about 33% below its 52-week high of 1.00 THB and 6% above the low of 0.6309 THB (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 1.88 THB is for.
Which stocks are comparable to Sammakorn Public Company Limited?
From the same area (Real Estate) we also value CBRE Group, Cellnex Telecom, S.A, KE Holdings, Swire Properties Limited, 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 Sammakorn Public Company Limited stock attractive at the current price?
The data as of Nov 4, 2026: price 0.6700 THB, calculated fair value 1.88 THB (+181%), Quality Score 59/100, from 9 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 SAMCO calculated?
We run Sammakorn Public Company Limited through 9 models from 4 families: DCF Models, Multiples, Asset-Based, Growth DCF. Every model gets the same audited fundamentals; the fair value of 1.88 THB builds on their evidence-weighted average, 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 13.3% above its aggregate fair value. Sammakorn Public Company Limited currently trades 64% 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 Sammakorn Public Company Limited (SAMCO)?
The closing price on Nov 9, 2026 was 0.6700 THB. Our model-based fair value is 1.88 THB, about +181% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Sammakorn Public Company Limited right now?
The price is below even our cautious bear case (1.56 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. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Key figures of Sammakorn Public Company Limited
How large is the market capitalisation of Sammakorn Public Company Limited (SAMCO)?
The market capitalisation of Sammakorn Public Company Limited is 430M THB (≈ $12.9M). 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 Sammakorn Public Company Limited (SAMCO)?
The price-to-sales ratio of Sammakorn Public Company Limited is 0.30 (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 Sammakorn Public Company Limited (SAMCO)?
Earnings per share at Sammakorn Public Company Limited are 0.1900 THB (price ÷ EPS = P/E 3.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Sammakorn Public Company Limited (SAMCO)?
The dividend yield of Sammakorn Public Company Limited is 3.0% (payout 10.5%). 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 Sammakorn Public Company Limited (SAMCO)?
The net margin of Sammakorn Public Company Limited is 8.8% (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 Sammakorn Public Company Limited (SAMCO)?
The return on equity (ROE) of Sammakorn Public Company Limited is 4.6% (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 Sammakorn Public Company Limited (SAMCO)?
On an EBIT basis the return on assets of Sammakorn Public Company Limited is 1.5% (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 Sammakorn Public Company Limited (SAMCO)?
The operating margin of Sammakorn Public Company Limited is −9.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Sammakorn Public Company Limited (SAMCO)?
Revenue at Sammakorn Public Company Limited is growing −46.8% versus a year earlier (3y avg −13.2%). 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 Sammakorn Public Company Limited (SAMCO)?
Earnings per share at Sammakorn Public Company Limited are growing +20.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Sammakorn Public Company Limited (SAMCO) generate?
The free cash flow of Sammakorn Public Company Limited is 392M 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 Sammakorn Public Company Limited (SAMCO) carry?
The net debt of Sammakorn Public Company Limited is 1.7B THB (fiscal year 2025, ≈ 4.4 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 Sammakorn Public Company Limited in the live analysis
One click puts Sammakorn Public Company Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 4, 2026