Samart Digital Public Company Limited (SDC) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Samart Digital Public Company Limited THB 0.04, price THB 0.03, upside +20.0%, quality 38 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Samart Digital 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
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 Sep 24, 2026.
How to read this chart
60‑month range 0.0200 THB – 0.8700 THB · fair‑value band 0.0330 THB – 0.0390 THB · the 0.0300 THB price screens below the 0.0360 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 24, 2026.
Follow Samart Digital Public Company in your weekly email
Every Wednesday you see whether Samart Digital 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.
Samart Digital Public Company Limited, together with its subsidiaries, distributes telecommunications and electronics equipment in Thailand. The company operates in two segments, Digital Network and Digital Content.
Show more
Samart Digital Public Company Limited, together with its subsidiaries, distributes telecommunications and electronics equipment in Thailand. The company operates in two segments, Digital Network and Digital Content. It offers digital trunked radio systems and distribution equipment, audio-visual equipment network and software systems, and mobile antenna services. The company also engages in the provision of information services in the form of voice services and messages, images, multimedia, and infotainment services and programs through mobile phones; development and production of news, information, and entertainment content across various media platforms; production of television programs; and operation of media, website-related, and entertainment businesses. In addition, it is involved in the provision of content services through audiotext and call center; sports information via full option interactive media; forecasting and astrology activities; and space rental and other services. The company was formerly known as Samart I-Mobile Public Company Limited and changed its name to Samart Digital Public Company Limited in October 2017. Samart Digital Public Company Limited was founded in 1995 and is based in Nonthaburi, Thailand. The company operates as a subsidiary of Samart Corporation Public Company Limited.
Stock analysis
Samart Digital Public Company Limited (SDC) currently trades at 0.0300 THB, while our model-based Fair Value estimate is 0.0360 THB, implying the stock looks roughly 16.7% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 0.0900 THB per share, and 17 of the 22 models we run sit above the 0.0300 THB price.
Bear case: the Earnings-Based group reads lowest at 0.0100 THB, and 5 of the 22 models stay below the price. Evidence for this calculation is low.
Scenario range: 0.0330 THB (bear) to 0.0390 THB (bull), the price of 0.0300 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 38/100 (below-average quality), in the Technology sector.
Mixed Growth: Spin-off in 2025: revenue and profit before it include the divested business. Growth is measured afresh from 2025.
Samart Digital Public Company Limited reported revenue of 539M THB in FY2025 versus 394M THB in FY2021, a compound +8.2%/yr. Reported net income was 61.6M THB in FY2025.
Key figures
Market cap 1.0B THB (≈ $31.0M) · P/S ratio 1.33 · Net margin 11.4% · Return on equity 6.0% · Return on assets (EBIT) −4.2% · Operating margin −1.0% · Revenue (TTM) 518M THB · Revenue growth (YoY) −17.5%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 32 out of 100 (low confidence).
What moves the price
The share trades about 25% below its 52-week high and 50% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Technology peers we cover trades at −62% fair-value upside, at 20%, SDC screens cheaper than that median.
Fair Value models
Bear 0.0330 THBFair Value 0.0360 THBBull 0.0390 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.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.55/100
Spin-off in 2025: revenue and profit before it include the divested business. Growth is measured afresh from 2025.
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.
+18.1%
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.
−8.3%
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.
−14.6%
’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.
−18.6% (2020) → 28.8% (2025)
Growth Forecast
Price in line with expectations
The price assumes about as much growth as 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%
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 −4.2% a year for the price.
Compare Samart Digital 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.Communication Equipment · 316 stocks
Beats the industry median on 7/12 measures
A mixed picture versus its industry peers.
Valuation
Quality Score38 · Bottom 25%
Fair Value upside+20% · Top 25%
Profitability
Return on equity (TTM)6% · Above median
Return on assets2% · Above median
Net margin (TTM)4% · Above median
Operating margin (TTM)−1% · Below median
Growth and dividend
Revenue growth−18% · Bottom 25%
Balance sheet
Debt / equity0.06× · Above median
Valuation Multiplesvs Communication Equipment 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). "Samart Digital Public Company Limited Fair Value". https://www.fairvalue-calculator.com/stock/SDC
Frequently asked questions
Is Samart Digital Public Company Limited (SDC) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 0.0360 THB versus a price of 0.0300 THB, about +20% upside (undervalued).
What is the fair value of SDC?
Our model-based fair value for Samart Digital Public Company Limited is 0.0360 THB (as of Sep 24, 2026), built from audited fundamentals. The current price: 0.0300 THB.
What is the quality score of SDC?
Samart Digital Public Company Limited has a Quality Score of 38/100. 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 Samart Digital Public Company Limited (SDC)?
Our model-based price target is the fair value of 0.0360 THB (as of Sep 24, 2026) from 22 valuation models. Cautious scenario 0.0330 THB, optimistic scenario 0.0390 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the Samart Digital Public Company Limited stock forecast for 2026?
Our models put fair value at 0.0360 THB, about +20% upside versus a price of 0.0300 THB (undervalued). Cautious scenario 0.0330 THB, optimistic scenario 0.0390 THB. The calculation is refreshed regularly with new filings.
What is the revenue of Samart Digital Public Company Limited (SDC)?
Samart Digital Public Company Limited reported trailing-twelve-month revenue of about 518M THB (latest available figure, as of Sep 24, 2026).
What growth is priced into Samart Digital Public Company Limited (SDC)?
For today's price to be fair in a discounted-cash-flow model, Samart Digital Public Company Limited would have to grow free cash flow by -3.1 % per year for five years (discount rate 11.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -3.3 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of SDC use?
Our models discount Samart Digital Public Company Limited at 11.6 %: a base by market capitalisation (nano), 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 Samart Digital Public Company Limited that is -3.1 % per year a year over ten years, using the same discount rate (11.6 %) and the same formula as our fair value.
How much growth has Samart Digital Public Company Limited (SDC) delivered so far?
Over the past 5 years revenue at Samart Digital Public Company Limited grew -3.3 % 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 Samart Digital Public Company Limited (SDC) growing?
The median revenue growth in the sector is +1.8 % a year. That is the yardstick for the growth priced into Samart Digital 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 Samart Digital Public Company Limited (SDC)?
The free-cash-flow yield on the price is 27.07 %: that much free cash flow Samart Digital Public Company Limited produces per unit of market value. When it exceeds the discount rate of our models (11.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Samart Digital Public Company Limited (SDC)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Samart Digital Public Company Limited it is 0.0360 THB per share (as of Sep 24, 2026), against a price of 0.0300 THB. It is the blended result of 22 valuation models (cash flow, earnings, asset, dividend).
Is Samart Digital Public Company Limited stock overvalued or undervalued in 2026?
As of Sep 24, 2026, SDC trades below its calculated fair value: price 0.0300 THB, fair value 0.0360 THB, a gap of about +20% (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 SDC?
No. The price is what the market pays today (0.0300 THB); the fair value is what the company's own numbers justify (0.0360 THB). For Samart Digital Public Company Limited the two are 0.0060 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is Samart Digital Public Company Limited worth?
The market values Samart Digital Public Company Limited at about 1.0B THB (market capitalisation, as of Sep 24, 2026). Per share that is 0.0300 THB; our models calculate a fair value of 0.0360 THB per share.
What do the bullish and bearish scenarios say about SDC?
Our models span a range for Samart Digital Public Company Limited: cautious scenario 0.0330 THB, base 0.0360 THB, optimistic 0.0390 THB per share (as of Sep 24, 2026, price 0.0300 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the PEG ratio of SDC?
The PEG ratio of Samart Digital Public Company Limited is 1.86 (P/E divided by earnings growth, as of Sep 24, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Samart Digital Public Company Limited (SDC)?
Balance-sheet figures for Samart Digital Public Company Limited (as of Sep 24, 2026): return on equity 6.0%, debt of 0.06 per unit of equity. They feed the Quality Score of 38/100, which measures business quality independently of the share price.
How far is SDC from its 52-week high?
Samart Digital Public Company Limited trades at 0.0300 THB, about 25% below its 52-week high of 0.0400 THB and 50% above the low of 0.0200 THB (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 0.0360 THB is for.
Which stocks are comparable to Samart Digital Public Company Limited?
From the same area (Technology) we also value Cisco Systems, Inc, Zhongji Innolight Co, Foxconn Industrial Internet Co, Eoptolink Technology 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 Samart Digital Public Company Limited stock attractive at the current price?
The data as of Sep 24, 2026: price 0.0300 THB, calculated fair value 0.0360 THB (+20%), Quality Score 38/100, from 22 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 SDC calculated?
We run Samart Digital Public Company Limited through 22 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 0.0360 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 13.0 % above its aggregate fair value. Samart Digital Public Company Limited currently trades 20 % 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 Samart Digital Public Company Limited (SDC)?
The closing price on Sep 24, 2026 was 0.0300 THB. Our model-based fair value is 0.0360 THB, about +20% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Samart Digital Public Company Limited right now?
The price is below even our cautious bear case (0.0330 THB). The market is more pessimistic than our downside scenario. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Where does the earnings growth of Samart Digital Public Company Limited (SDC) come from?
Earnings per share at Samart Digital Public Company Limited grew −35.8 % a year from 2014 to 2025. Broken into its drivers: revenue per share −38.4 %, EBIT margin +16.3 %, tax rate +1.3 %, residual (interest, one-offs) −11.6 %. 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 Samart Digital Public Company Limited
How large is the market capitalisation of Samart Digital Public Company Limited (SDC)?
The market capitalisation of Samart Digital Public Company Limited is 1.0B THB (≈ $31.0M). 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 Samart Digital Public Company Limited (SDC)?
The price-to-sales ratio of Samart Digital Public Company Limited is 1.33 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of Samart Digital Public Company Limited (SDC)?
The net margin of Samart Digital Public Company Limited is 11.4% (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 Samart Digital Public Company Limited (SDC)?
The return on equity (ROE) of Samart Digital Public Company Limited is 6.0% (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 Samart Digital Public Company Limited (SDC)?
On an EBIT basis the return on assets of Samart Digital Public Company Limited is −4.2% (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 Samart Digital Public Company Limited (SDC)?
The operating margin of Samart Digital Public Company Limited is −1.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Samart Digital Public Company Limited (SDC)?
Revenue at Samart Digital Public Company Limited is growing −17.5% versus a year earlier (3y avg −5.2%). 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 Samart Digital Public Company Limited (SDC)?
Earnings per share at Samart Digital Public Company Limited are growing −22.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Samart Digital Public Company Limited (SDC) carry?
The net debt of Samart Digital Public Company Limited is 1.2B 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 Samart Digital Public Company Limited in the live analysis
One click puts Samart Digital 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.
