EN DE
Check 35,000+ stocks against 26 valuation models and 37 quality factors
Data-driven stock valuation

Stella X Public Company Limited (STELLA) fair value: what the stock is really worth

As of Sep 24, 2026: fair value of Stella X Public Company Limited THB 0.14, price THB 0.22, upside -34.3%, quality 16 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.

  1. Fair value above price? No
  2. Good quality? No
  3. Add to watchlist

Real Estate · TH

SX Thin data Sep 24, 2026

Stella X Public Company Limited

STELLA · BK

Weak valuationQuality is weak on top of the rich price.

!Fair value 0.1445 THB · Overvalued (−34%)
!Quality 16/100
!Weak Growth (revenue 5y +6.2 %/yr)
!Low debt · negative free cash flow
!Trails peers (2/8)
!Narrow moat 8/100
!Insider activity 30/100
!Evidence only low, so the estimate is less certain
Watch Stella X 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 free Pro now: $1 first month

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

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

Price vs Fair Value

1.66 THB 0.1300 THB Fair Value 0.1445 THB Apr 2021 Sep 2026

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 0.1300 THB – 1.66 THB · fair‑value band 0.1105 THB – 0.2210 THB · the 0.2200 THB price screens above the 0.1445 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 Stella X Public Company in your weekly email

Every Wednesday you see whether Stella X 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.

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

Company profile

Stella X Public Company Limited engages in the property development business in Thailand. It operates through three segments: Property Development, Rental and Service, and Medical and Health. The company develops and sells land, houses, and residential condominium units.

Show more

Stella X Public Company Limited engages in the property development business in Thailand. It operates through three segments: Property Development, Rental and Service, and Medical and Health. The company develops and sells land, houses, and residential condominium units. It also operates golf course and hotel; invests in hospital business; distributes medical and healthcare products; leases spaces and proprieties; operates as a travel agency; medical and technological business; and provides financial services, as well as construction of residential buildings. The company was formerly known as Nusasiri Public Company Limited and changed its name to Stella X Public Company Limited in December 2024. Stella X Public Company Limited was founded in 1960 and is based in Bangkok, Thailand.

Stock analysis

Stella X Public Company Limited (STELLA) currently trades at 0.2200 THB, while our model-based Fair Value estimate is 0.1445 THB, implying the stock looks roughly 52.3% overvalued today.

Show more

Valuation

How firm this estimate is: it rests on 1 models at a data quality of 93/100, which puts the evidence level at low.

Scenario range: 0.1105 THB (bear) to 0.2210 THB (bull), the price of 0.2200 THB sits inside 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 16/100 (below-average quality), in the Real Estate sector.

Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.

Stella X Public Company Limited reported revenue of 882M THB in FY2025 versus 1.6B THB in FY2021, a compound −14.1%/yr. Reported net income was −2.9B THB in FY2025.

Key figures

Market cap 5.9B THB (≈ $176M) · P/S ratio 7.04 · EPS (TTM) −0.1800 THB · Return on equity −44.7% · Return on assets (EBIT) −4.5% · Operating margin −74.2% · Revenue (TTM) 836M THB · Revenue growth (YoY) −25.3%.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 33 out of 100 (low confidence).

What moves the price

The share trades about 31% below its 52-week high and 69% above its 52-week low, currently above its 200-day average.

For context, the median of 10 Real Estate peers we cover trades at 54% fair-value upside, at −34%, STELLA screens richer than that median.

Fair Value models

Bear 0.1105 THB Fair Value 0.1445 THB Bull 0.2210 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.
Highest evidence
NCAV (Graham) 0.1300 THB 0.1800 THB 0.2700 THB 53
All 1 models by family
Asset-Based
NCAV (Graham) 0.1300 THB 0.1800 THB 0.2700 THB 53

Open the full fair value analysis →

Notify me when STELLA reaches fair value

Put STELLA on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Quality Score breakdown

Overall quality 16/100

Of which business quality 21 · Market factors (momentum, volatility) 46

Profitability 0
Margins and returns on capital today
Quality Growth 10
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 44
Balance sheet, leverage, solvency risk
Investment 94
Disciplined investing over empire-building
Low Volatility 47
Calm price path (market factor)
Momentum 47
Price trend over the last 3–12 months (market factor)
52W Momentum 43
Distance to the 52-week high (market factor)
Net Issuance 0
Share count: buybacks or dilution?

Open the full quality analysis →

Revenue & earnings trend

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. 12/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−7.1%
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.
+6.2%
Start year 2020 (pandemic). Over 10 years: −2.6% a year
Revenue growth 22 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.
+0.0%
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.
−68.8% (2020) → −95.8% (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

STELLA screens 52% overvalued. Compare with Sun Hung Kai Properties Limited →

Compare Stella X 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 - Development · 577 stocks

Beats the industry median on 2/7 measures
Overall it trails its industry peers.
Valuation
Quality Score 21 · Bottom 25%
Fair Value upside −34% · Below median
Profitability
Return on assets −13% · Bottom 25%
Operating margin (TTM) −74% · Bottom 25%
Growth and dividend
Revenue growth −25% · Below median
Balance sheet
Debt / equity 0.13× · Below median

Valuation Multiplesvs Real Estate - Development median · lower = cheaper

P/S (TTM) 0.21× · Cheapest 25%

Strength profile in five axes (Snowflake)

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE (fair-value potential)0 · sector 49
FUTURE (revenue growth)0 · sector 0
PAST (return on equity)0 · sector 12
HEALTH (low debt)94 · sector 83
DIVIDEND (yield)0 · sector 56

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

Context: sector, industry, market

Values & ESG

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

None of the checked exposures detected

Similar stocks

10 more Real Estate - Development stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value
Sun Hung Kai Properties Limited 0016 HK$109.10 HK$147.78 +35%
China Resources Land Limited 1109 HK$29.62 HK$74.05 +150%
Vinhomes Joint Stock Company VHM 68,200 VND 112,796 VND +65%
CK Asset Holdings 1113 HK$46.44 HK$71.69 +54%
Hongkong Land Holdings H78 $8.74 $1.52 −83%
DLF Limited DLF ₹675.00 ₹167.21 −75%
China Overseas Land & Investment Limited 0688 HK$12.43 HK$22.35 +80%
Lodha Developers Limited LODHA ₹1,163 ₹275.95 −76%
Poly Developments and Holdings 600048 ¥5.64 ¥14.10 +150%
CTP N.V CTPNV €13.58 €10.30 −24%

Explore undervalued stocks

More undervalued Real Estate 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

Try a ready-made strategy

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 screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Calculator with industry benchmark Peter Lynch Fair Value Formula &…Calculator with industry benchmark
Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
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.

Stella X Public Company Limited · Fair Value
0.1445 THB −52%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "Stella X Public Company Limited Fair Value". https://www.fairvalue-calculator.com/stock/STELLA

Frequently asked questions

Is Stella X Public Company Limited (STELLA) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 0.1445 THB versus a price of 0.2200 THB, about −34% upside (overvalued).
What is the fair value of STELLA?
Our model-based fair value for Stella X Public Company Limited is 0.1445 THB (as of Sep 24, 2026), built from audited fundamentals. The current price: 0.2200 THB.
What is the quality score of STELLA?
Stella X Public Company Limited has a Quality Score of 16/100. 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 Stella X Public Company Limited (STELLA)?
Our model-based price target is the fair value of 0.1445 THB (as of Sep 24, 2026) from 1 valuation models. Cautious scenario 0.1105 THB, optimistic scenario 0.2210 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the Stella X Public Company Limited stock forecast for 2026?
Our models put fair value at 0.1445 THB, about −34% upside versus a price of 0.2200 THB (overvalued). Cautious scenario 0.1105 THB, optimistic scenario 0.2210 THB. The calculation is refreshed regularly with new filings.
What is the revenue of Stella X Public Company Limited (STELLA)?
Stella X Public Company Limited reported trailing-twelve-month revenue of about 836M THB (latest available figure, as of Sep 24, 2026).
What is the intrinsic value of Stella X Public Company Limited (STELLA)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Stella X Public Company Limited it is 0.1445 THB per share (as of Sep 24, 2026), against a price of 0.2200 THB. It is the blended result of 1 valuation models (cash flow, earnings, asset, dividend).
Is Stella X Public Company Limited stock overvalued or undervalued in 2026?
As of Sep 24, 2026, STELLA trades above its calculated fair value: price 0.2200 THB, fair value 0.1445 THB, a gap of about −34% (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 STELLA?
No. The price is what the market pays today (0.2200 THB); the fair value is what the company's own numbers justify (0.1445 THB). For Stella X Public Company Limited the two are 0.0755 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is Stella X Public Company Limited worth?
The market values Stella X Public Company Limited at about 5.9B THB (market capitalisation, as of Sep 24, 2026). Per share that is 0.2200 THB; our models calculate a fair value of 0.1445 THB per share.
What do the bullish and bearish scenarios say about STELLA?
Our models span a range for Stella X Public Company Limited: cautious scenario 0.1105 THB, base 0.1445 THB, optimistic 0.2210 THB per share (as of Sep 24, 2026, price 0.2200 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Stella X Public Company Limited (STELLA)?
Balance-sheet figures for Stella X Public Company Limited (as of Sep 24, 2026): return on equity −44.7%, debt of 0.13 per unit of equity. They feed the Quality Score of 16/100, which measures business quality independently of the share price.
How far is STELLA from its 52-week high?
Stella X Public Company Limited trades at 0.2200 THB, about 31% below its 52-week high of 0.3200 THB and 69% above the low of 0.1300 THB (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 0.1445 THB is for.
Which stocks are comparable to Stella X Public Company Limited?
From the same area (Real Estate) we also value Sun Hung Kai Properties Limited, China Resources Land Limited, Vinhomes Joint Stock Company, CK Asset Holdings, 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 Stella X Public Company Limited stock attractive at the current price?
The data as of Sep 24, 2026: price 0.2200 THB, calculated fair value 0.1445 THB (−34%), Quality Score 16/100, from 1 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 STELLA calculated?
We run Stella X Public Company Limited through 1 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 0.1445 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. Stella X 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 Stella X Public Company Limited (STELLA)?
The closing price on Sep 24, 2026 was 0.2200 THB. Our model-based fair value is 0.1445 THB, about −34% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Stella X Public Company Limited right now?
Weak quality (16/100) and above fair value at the same time, the margin of safety is missing on both counts. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. A fairly wide model range (0.1105 THB to 0.2210 THB) leaves room in how you read the outcome. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.

Key figures of Stella X Public Company Limited

How large is the market capitalisation of Stella X Public Company Limited (STELLA)?
The market capitalisation of Stella X Public Company Limited is 5.9B THB (≈ $176M). 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 Stella X Public Company Limited (STELLA)?
The price-to-sales ratio of Stella X Public Company Limited is 7.04 (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 Stella X Public Company Limited (STELLA)?
Earnings per share at Stella X Public Company Limited are −0.1800 THB. Earnings per share over the last twelve months: total profit spread across every single share.
What is the return on equity of Stella X Public Company Limited (STELLA)?
The return on equity (ROE) of Stella X Public Company Limited is −44.7% (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 Stella X Public Company Limited (STELLA)?
On an EBIT basis the return on assets of Stella X 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 Stella X Public Company Limited (STELLA)?
The operating margin of Stella X Public Company Limited is −74.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Stella X Public Company Limited (STELLA)?
Revenue at Stella X Public Company Limited is growing −25.3% versus a year earlier (3y avg −18.1%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much free cash flow does Stella X Public Company Limited (STELLA) generate?
The free cash flow of Stella X Public Company Limited is −544M 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 Stella X Public Company Limited (STELLA) carry?
The net debt of Stella X Public Company Limited is 4.2B THB (fiscal year 2025). 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 Stella X Public Company Limited in the live analysis

One click puts Stella X 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.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.