EN DE

Star Petroleum Refining Co Ltd (SPRC) Fair Value & Analysis

Energy · TH · Market cap 34.9B THB

SP Star Petroleum Refining Co Ltd SPRC · BK
Price13.00 THB
Fair Value8.30 THB
Upside-36.2%
Quality65/100
Watch Star Petroleum Refining Co Ltd for free, get notified when fair value or trend changes. Watch for free

Strengths

Low debt · generates free cash flow
Ranks above peers (13/15)

Risks

!Trades 36% ABOVE our fair value of 8.30 THB
!Mixed Growth
!Thin margins · 4.0% net margin
!Moderate moat 58/100
Mixed Growth
Thin margins · 4.0% net margin
Low debt · generates free cash flow
5.45% dividend yield
Ranks above peers (13/15)
Moderate moat 58/100
Evidence: High Range 6.22 THB – 10.37 THB Share as image

Fair value as of: Aug 22, 2026

From 24 valuation models · updated today

Share price +31.3% over the past month.

A solid business, but screening 36% overvalued on our models.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case (10.37 THB). The favourable scenario is already priced in.
  • Solid but not exceptional quality (65/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

13.00 THB 4.10 THB Fair Value 8.30 THB Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 22, 2026.

How to read this chart

60‑month range 4.10 THB – 13.00 THB · fair‑value band 6.22 THB – 10.37 THB · the 13.00 THB price screens above the 8.30 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 22, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Star Petroleum Refining Co Ltd (SPRC) currently trades at 13.00 THB, while our model-based Fair Value estimate is 8.30 THB, implying the stock looks roughly 36.2% overvalued today. The Quality Score stands at 65/100 (solid quality), in the Energy sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Star Petroleum Refining Co Ltd generated revenue of 230B THB at a net margin of 4.0%. Revenue declined 19.1% year over year. It earns a return on equity of 21.4%. Net debt stands at 6.6B THB. Fundamentals as of Aug 22, 2026

Our scenario range runs from 6.22 THB (bear case) to 10.37 THB (bull case); at 13.00 THB, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 217% above its 52-week low, currently above its 200-day average. For context, the median of 10 Energy peers we cover trades at -56% fair-value upside, at -36%, SPRC screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

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
Highest evidence
Growth DCF 14.55 THB 19.82 THB 28.95 THB 80
Residual Income 7.08 THB 7.44 THB 7.87 THB 76
Rev-Margin DCF 7.31 THB 9.50 THB 12.38 THB 74
All 24 models by family
DCF Models
FCF DCF 13.91 THB 19.33 THB 29.51 THB 38
Owner Earnings 7.45 THB 10.38 THB 15.89 THB 31
5Y Revenue Exit 7.31 THB 9.18 THB 11.89 THB 39
5Y EBITDA Exit 7.91 THB 10.22 THB 13.31 THB 41
5Y P/E Exit 8.51 THB 11.26 THB 14.60 THB 38
10Y Revenue Exit 9.69 THB 11.38 THB 13.06 THB 36
10Y EBITDA Exit 10.15 THB 12.03 THB 13.91 THB 37
10Y P/E Exit 10.52 THB 12.68 THB 14.67 THB 35
Earnings-Based
Graham-Dodd 4.03 THB 5.23 THB 5.98 THB 54
EPV 2.47 THB 2.92 THB 3.30 THB 59
Dividend Discount
Gordon GGM 2.75 THB 3.02 THB 3.41 THB 70
DDM Multi-Stage 2.75 THB 3.49 THB 4.51 THB 61
Multiples
P/E Multiple 6.22 THB 8.30 THB 10.37 THB 63
P/S Multiple 7.56 THB 10.07 THB 12.59 THB 58
P/B Multiple 7.56 THB 10.07 THB 12.59 THB 55
EV/EBIT 2.85 THB 3.86 THB 4.87 THB 53
EV/EBITDA 4.91 THB 6.60 THB 8.30 THB 54
EV/Revenue 3.50 THB 5.07 THB 6.65 THB 43
Asset-Based
NCAV (Graham) 4.37 THB 5.86 THB 8.74 THB 50
Growth DCF
Growth DCF 14.55 THB 19.82 THB 28.95 THB 80
Rev-Margin DCF 7.31 THB 9.50 THB 12.38 THB 74
Economic Profit
Residual Income 7.08 THB 7.44 THB 7.87 THB 76
ROIC Compounder 2.47 THB 2.92 THB 3.30 THB 72
Growth Earnings
Growth-Adj P/E 4.48 THB 6.40 THB 8.31 THB 68

Widest divergence: DCF Models (11.26 THB) versus Earnings-Based (2.92 THB). Highest evidence: Growth DCF (80).

Notify me when SPRC reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 230B THB
Revenue growth (YoY) -19.1%
Net margin 4.0%
Return on equity 21.4%
Free cash flow 6.2B THB FY2025
P/E ratio 6.1
More key figures
Operating margin 17.4%
EPS (TTM) 2.13 THB
Dividend yield 6.1%
EPS growth (YoY) +963%
Net debt 6.6B THB FY2025

Figures from reported company fundamentals · as of Aug 22, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 65/100

Of which business quality 61 · Market factors (momentum, volatility) 89

Profitability 41
Margins and returns on capital today
Quality Growth 46
Are margins and returns improving?
Cashflow 53
Earnings quality: real cash, not paper profit
Fin. Strength 64
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 64
Calm price path (market factor)
Momentum 100
Price trend over the last 3–12 months (market factor)
52W Momentum 100
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Star Petroleum Refining Public Company Limited engages in refinery and petroleum product distribution in Thailand and internationally. It offers petroleum products, including liquefied petroleum gas, gasoline, jet fuel, diesel, fuel oil, asphalt, and other products.

Full company description

Star Petroleum Refining Public Company Limited engages in refinery and petroleum product distribution in Thailand and internationally. It offers petroleum products, including liquefied petroleum gas, gasoline, jet fuel, diesel, fuel oil, asphalt, and other products. The company also distributes various fuels, including premium and regular diesel, gasohol, unleaded gasoline, commercial and industrial fuels, and aviation fuel under the Caltex brand name. In addition, it operates a truck loading terminal to facilitate the distribution of petroleum products; engages in the operation of fuel service station networks; and provides property management services. The company serves commercial, industrial, automobile, and marine sectors. It exports its products to Laos, Cambodia, and Myanmar. The company was formerly known as Star Petroleum Refining Company Limited and changed its name to Star Petroleum Refining Public Company Limited in January 2012. Star Petroleum Refining Public Company Limited was founded in 1992 and is based in Mueang Rayong, Thailand. The company operates as a subsidiary of Chevron South Asia Holdings Pte Ltd.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Star Petroleum Refining Co Ltd reported revenue of 241B THB in FY2025 versus 170B THB in FY2021, a compound +9.1%/yr. Reported net income was 2.6B THB in FY2025, compounding −14.2%/yr from FY2021.

Growth Quality 82/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
241B THB
Latest YoY
−9.3%
Avg. growth/yr (3Y) 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.
−5.0%
Avg. growth/yr (5Y) 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.
+13.2%
Avg. growth/yr (13Y) 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.
−0.6%
Revenue +9.1%/yr
FY21 170B THB
FY22 281B THB
FY23 262B THB
FY24 266B THB
FY25 241B THB
Net income −14.2%/yr
FY21 4.7B THB
FY22 7.7B THB
FY23 −1.2B THB
FY24 2.2B THB
FY25 2.6B THB
Character of growth · EPS growth decomposed (2015-2025) −13.3 % p.a.
Revenue per share +4.5 pp

of which total revenue +4.8 pp · buybacks/dilution −0.3 pp

EBIT margin −22.2 pp
Tax rate +0.3 pp
Residual (interest, one-offs) +4.1 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

SPRC screens 36% overvalued. Compare with Reliance Industries Limited →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "Star Petroleum Refining Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/SPRC.BK

Peer Group

Oil & Gas Refining & Marketing · 116 stocks

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.

Quality Score 65 · Top 25%
Fair Value upside −36% · Below median
Return on equity (TTM) 21% · Top 25%
Return on assets 9% · Top 25%
Net margin (TTM) 4% · Above median
Operating margin (TTM) 17% · Top 25%
Revenue growth -19% · Bottom 25%
Dividend yield (TTM) 3.5% · Above median
Debt / equity 0.05× · Lower than 75% of peers

Valuation Multiples vs Oil & Gas Refining & Marketing median · lower = cheaper

P/E (TTM) 6.1× · Cheaper than 75% of peers
P/B 0.92× · Cheaper than median
P/S (TTM) 0.15× · Cheaper than median
P/FCF 0.2× · Cheaper than median
EV/EBITDA 2.6× · Cheaper than 75% of peers
PEG 0.61× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 13
FUTURE0 · sector 17
PAST85 · sector 32
HEALTH98 · sector 81
DIVIDEND69 · sector 56

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Oil & gas

Similar stocks

10 more Oil & Gas Refining & Marketing stocks, each showing price versus our Fair Value estimate (as of Aug 22, 2026).

Stock Price Fair Value vs Fair Value
Reliance Industries Limited RELIANCE ₹1,329 ₹751.26 -43%
Valero Energy Corporation VLO $330.21 $127.32 -61%
Marathon Petroleum Corporation MPC $348.25 $133.18 -62%
Phillips 66 PSX $225.58 $99.41 -56%
Neste Oyj NESTE €29.61 €3.83 -87%
Formosa Petrochemical Corporation 6505 75.80 TWD 15.32 TWD -80%
Bharat Petroleum Corporation BPCL ₹310.30 ₹846.81 +173%
SK Innovation Co 096770 122,400 KRW 53,541 KRW -56%
S-Oil Corporation 010950 140,900 KRW 19,441 KRW -86%
HD Hyundai Co 267250 234,500 KRW 286,077 KRW +22%

Compare Star Petroleum Refining Co Ltd with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Energy stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Discover undervalued stocks

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Evidence & backtest 34 years, survivorship-adjusted Financial calculators DCF, Graham, PEG and more

Frequently asked questions

Is Star Petroleum Refining Co Ltd (SPRC) overvalued or undervalued?
As of Aug 22, 2026, our model estimates a fair value of 8.30 THB versus a price of 13.00 THB, about −36% (overvalued).
What is the fair value of SPRC?
Our model-based fair value for Star Petroleum Refining Co Ltd is 8.30 THB (as of Aug 22, 2026), built from audited fundamentals. The current price: 13.00 THB.
What is the quality score of SPRC?
Star Petroleum Refining Co Ltd 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 revenue of Star Petroleum Refining Co Ltd (SPRC)?
Star Petroleum Refining Co Ltd reported trailing-twelve-month revenue of about 230B THB (latest available figure, as of Aug 22, 2026).
What is the net profit margin of SPRC?
The net profit margin of Star Petroleum Refining Co Ltd is about 4.0%, meaning it keeps roughly 4.0% of revenue as net income. Based on the latest reported figures.
Does Star Petroleum Refining Co Ltd pay a dividend?
Star Petroleum Refining Co Ltd currently shows a dividend yield of about 6.08% relative to its recent price (as of Aug 22, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Star Petroleum Refining Co Ltd and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.