Stonehenge Inter Public Company (STI) Fair Value & Analysis
Industrials · TH · Market cap 1.0B THB
Fair value as of: Jul 11, 2026
From 26 valuation models · updated 29 days ago
Fair value updated Jul 11, 2026, revised from 1.41 THB to 1.14 THB (−19.1%) since Jun 24, 2026.
A solid business, but screening 34% overvalued on our models.
What matters now
- The price sits above even our optimistic bull case (1.45 THB). The favourable scenario is already priced in.
- Solid but not exceptional quality (58/100) and above fair value, neither a clear bargain nor a standout compounder.
Price vs Fair Value (5 years)
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 11, 2026.
How to read this chart
60‑month range 1.58 THB – 7.53 THB · fair‑value band 0.8500 THB – 1.45 THB · the 1.72 THB price screens above the 1.14 THB fair value. Dashed = 300-day average. As of Jul 11, 2026.
Analysis
Stonehenge Inter Public Company (STI) currently trades at 1.72 THB, while our model-based Fair Value estimate is 1.14 THB, implying the stock looks roughly 33.7% overvalued today. The Quality Score stands at 58/100 (solid quality), in the Industrials 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: medium).
Over the trailing twelve months, Stonehenge Inter Public Company generated revenue of 1.4B THB at a net margin of 3.6%. Revenue grew 7.4% year over year. It earns a return on equity of 5.5%. Net debt stands at 321M THB. Fundamentals as of Jul 11, 2026
Our scenario range runs from 0.8500 THB (bear case) to 1.45 THB (bull case); at 1.72 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 about 25% below its 52-week high and 13% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -45% fair-value upside, at -34%, STI 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.
All 26 models by family
Widest divergence: DCF Models (2.35 THB) versus Earnings-Based (0.4000 THB). Highest evidence: Growth DCF (80).
Key figures & financial health
More key figures
Figures from reported company fundamentals · as of Jul 11, 2026. TTM = trailing twelve months.
Quality Score breakdown
Of which business quality 57 · Market factors (momentum, volatility) 49
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
Stonehenge Inter Public Company Limited, together with its subsidiaries, provides consulting and construction management services in Thailand. The company operates through two segments: Consulting and Management Services; and Design of Architectural, Engineering Services, and Other Services.
Full company description
Stonehenge Inter Public Company Limited, together with its subsidiaries, provides consulting and construction management services in Thailand. The company operates through two segments: Consulting and Management Services; and Design of Architectural, Engineering Services, and Other Services. Stonehenge Inter Public Company Limited was founded in 2004 and is headquartered in Bangkok, Thailand.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
Stonehenge Inter Public Company reported revenue of 1.4B THB in FY2025 versus 1.7B THB in FY2021, a compound −5.9%/yr. Reported net income was 40.4M THB in FY2025, compounding −27.3%/yr from FY2021.
STI screens 34% overvalued. Compare with Larsen & Toubro Limited →
Peer Group
Engineering & Construction · 837 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.
Valuation Multiples vs Engineering & Construction median · lower = cheaper
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.
VALUE 0: the price sits above our fair-value range.
Insider activity: 45/100
Values & ESG
Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.
ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.
Similar stocks
10 more Engineering & Construction stocks, each showing price versus our Fair Value estimate (as of Jul 11, 2026).
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| Larsen & Toubro Limited LT | ₹3,815 | ₹1,994 | -48% |
| Samsung C&T Corporation 028260 | 346,000 KRW | 268,779 KRW | -22% |
| Hyundai Engineering & Construction Co 000720 | 99,000 KRW | 63,993 KRW | -35% |
| United Integrated Services Co 2404 | 1,250 TWD | 925.62 TWD | -26% |
| Samsung E&A Co 028050 | 42,550 KRW | 44,840 KRW | +5% |
| Rail Vikas Nigam Limited RVNL | ₹232.67 | ₹61.46 | -74% |
| Daewoo Engineering & Construction Co 047040 | 16,240 KRW | 6,507 KRW | -60% |
| NBCC (India) Limited NBCC | ₹96.32 | ₹48.22 | -50% |
| Cemindia Projects Limited CEMPRO | ₹1,330 | ₹730.69 | -45% |
| KEPCO Engineering & Construction Company 052690 | 92,700 KRW | 20,172 KRW | -78% |
Compare Stonehenge Inter Public Company with another stock
Price, fair value, quality and upside side by side.
Explore undervalued stocks
More undervalued Industrials stocks →
Frequently asked questions
Is Stonehenge Inter Public Company (STI) overvalued or undervalued?
What is the fair value of STI?
What is the quality score of STI?
What is the revenue of Stonehenge Inter Public Company (STI)?
What is the net profit margin of STI?
Does Stonehenge Inter Public Company pay a dividend?
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.
Track Stonehenge Inter Public Company 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.