Thai Auto Tools and Die Public Company Limited (TATG) fair value: what the stock is really worth
We calculate from audited financials what Thai Auto Tools and Die Public Company Limited is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily.
Watch Thai Auto Tools and Die 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
Thai Auto Tools and Die Public Company Limited engages in the design, manufacture, and distribution of automotive parts in Thailand. The company offers dies, checking fixtures, assembly jigs, and automotive press parts. It also offers electronic deposition plating system products for use in the auto tool and die manufacturing industries.
Show more
Thai Auto Tools and Die Public Company Limited engages in the design, manufacture, and distribution of automotive parts in Thailand. The company offers dies, checking fixtures, assembly jigs, and automotive press parts. It also offers electronic deposition plating system products for use in the auto tool and die manufacturing industries. Thai Auto Tools and Die Public Company Limited was founded in 1993 and is headquartered in Pathum Thani, Thailand.
Stock analysis
Thai Auto Tools and Die Public Company Limited (TATG) currently trades at 1.02 THB, while our model-based Fair Value estimate is 3.01 THB, implying the stock looks roughly 66.1% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 3.65 THB per share, and 22 of the 22 models we run sit above the 1.02 THB price.
Bear case: the Earnings-Based group reads lowest at 1.57 THB, and 0 of the 22 models stay below the price. Evidence for this calculation is low.
Scenario range: 2.18 THB (bear) to 3.91 THB (bull), the price of 1.02 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 58/100 (solid quality), in the Consumer Cyclical sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Thai Auto Tools and Die Public Company Limited reported revenue of 2.5B THB in FY2025 versus 2.7B THB in FY2022, a compound −2.8%/yr. Reported net income was 75.8M THB in FY2025, compounding −10.6%/yr from FY2022.
Key figures
Market cap 408M THB (≈ $12.3M) · P/E ratio 5.1 · P/S ratio 0.16 · EPS (TTM) 0.2000 THB · Dividend yield 6.9% · Net margin 3.1% · Return on equity 7.1% · Return on assets (EBIT) 6.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 47 out of 100 (low confidence).
What moves the price
The share trades near its 52-week high and 24% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −34% fair-value upside, at 195%, TATG screens cheaper than that median.
Fair Value models
Bear 2.18 THBFair Value 3.01 THBBull 3.91 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. Based on fiscal year 2025 figures (about 8 months old). Earnings retained since then (0.0915 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.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.40/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−2.4%
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.
−2.8%
’22
’23
’24
’25
What shareholders gained per year (last 3 years), in THB ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 3 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in THB: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+6.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year−0.3%
Dividend (yield on the price)6.9%
Profit margin 2022 to 2025 ⓘ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.7% → 5%
Growth Forecast
Little optimism in the price
The price assumes less growth than 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).
−11.1%
Yearly growth needed for the next five years to justify today's price.
Compare Thai Auto Tools and Die 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.Auto Parts · 657 stocks
Beats the industry median on 9/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score58 · Above median
Profitability
Return on equity (TTM)7% · Above median
Return on assets4% · Above median
Net margin (TTM)3% · Below median
Operating margin (TTM)5% · Below median
Growth and dividend
Revenue growth−10% · Bottom 25%
Dividend yield (TTM)6.9% · Top 25%
Balance sheet
Debt / equity0.17× · Above median
Valuation Multiplesvs Auto Parts 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). "Thai Auto Tools and Die Public Company Limited Fair Value". https://www.fairvalue-calculator.com/stock/TATG
Frequently asked questions
Is Thai Auto Tools and Die Public Company Limited (TATG) overvalued or undervalued?
As of Sep 13, 2026, our model estimates a fair value of 3.01 THB versus a price of 1.02 THB, about +195% upside (undervalued).
What is the fair value of TATG?
Our model-based fair value for Thai Auto Tools and Die Public Company Limited is 3.01 THB (as of Sep 13, 2026), built from audited fundamentals. The current price: 1.02 THB.
What is the quality score of TATG?
Thai Auto Tools and Die Public Company Limited has a Quality Score of 58/100. 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 Thai Auto Tools and Die Public Company Limited (TATG)?
Our model-based price target is the fair value of 3.01 THB (as of Sep 13, 2026) from 22 valuation models. Cautious scenario 2.18 THB, optimistic scenario 3.91 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the Thai Auto Tools and Die Public Company Limited stock forecast for 2026?
Our models put fair value at 3.01 THB, about +195% upside versus a price of 1.02 THB (undervalued). Cautious scenario 2.18 THB, optimistic scenario 3.91 THB. The calculation is refreshed regularly with new filings.
What is the revenue of Thai Auto Tools and Die Public Company Limited (TATG)?
Thai Auto Tools and Die Public Company Limited reported trailing-twelve-month revenue of about 2.5B THB (latest available figure, as of Sep 13, 2026).
Does Thai Auto Tools and Die Public Company Limited pay a dividend?
Thai Auto Tools and Die Public Company Limited currently shows a dividend yield of about 6.86% relative to its recent price (as of Sep 13, 2026).
What growth is priced into Thai Auto Tools and Die Public Company Limited (TATG)?
For today's price to be fair in a discounted-cash-flow model, Thai Auto Tools and Die Public Company Limited would have to grow free cash flow by -11.1 % per year for five years (discount rate 11.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 3 years revenue grew -2.8 % per year. As of Sep 13, 2026.
What discount rate (WACC) does the fair value of TATG use?
Our models discount Thai Auto Tools and Die 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 Thai Auto Tools and Die Public Company Limited that is -11.1 % 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 Thai Auto Tools and Die Public Company Limited (TATG) delivered so far?
Over the past 3 years revenue at Thai Auto Tools and Die Public Company Limited grew -2.8 % a year. The price currently implies -11.1 % 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 Thai Auto Tools and Die Public Company Limited (TATG) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into Thai Auto Tools and Die Public Company Limited (-11.1 % 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 Thai Auto Tools and Die Public Company Limited (TATG)?
The free-cash-flow yield on the price is 37.10 %: that much free cash flow Thai Auto Tools and Die 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 Thai Auto Tools and Die Public Company Limited (TATG)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Thai Auto Tools and Die Public Company Limited it is 3.01 THB per share (as of Sep 13, 2026), against a price of 1.02 THB. It is the blended result of 22 valuation models (cash flow, earnings, asset, dividend).
Is Thai Auto Tools and Die Public Company Limited stock overvalued or undervalued in 2026?
As of Sep 13, 2026, TATG trades below its calculated fair value: price 1.02 THB, fair value 3.01 THB, a gap of about +195% (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 TATG?
No. The price is what the market pays today (1.02 THB); the fair value is what the company's own numbers justify (3.01 THB). For Thai Auto Tools and Die Public Company Limited the two are 1.99 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is Thai Auto Tools and Die Public Company Limited worth?
The market values Thai Auto Tools and Die Public Company Limited at about 408M THB (market capitalisation, as of Sep 13, 2026). Per share that is 1.02 THB; our models calculate a fair value of 3.01 THB per share.
What do the bullish and bearish scenarios say about TATG?
Our models span a range for Thai Auto Tools and Die Public Company Limited: cautious scenario 2.18 THB, base 3.01 THB, optimistic 3.91 THB per share (as of Sep 13, 2026, price 1.02 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of TATG?
Thai Auto Tools and Die Public Company Limited trades at a price-to-earnings ratio of 5.1 (as of Sep 13, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 3.01 THB is built from several models across several years. Other multiples: P/B 0.4, P/S 0.2, EV/EBITDA 2.6.
How solid is the balance sheet of Thai Auto Tools and Die Public Company Limited (TATG)?
Balance-sheet figures for Thai Auto Tools and Die Public Company Limited (as of Sep 13, 2026): return on equity 7.1%, debt of 0.17 per unit of equity. They feed the Quality Score of 58/100, which measures business quality independently of the share price.
How far is TATG from its 52-week high?
Thai Auto Tools and Die Public Company Limited trades at 1.02 THB, about 0% below its 52-week high of 1.02 THB and 24% above the low of 0.8202 THB (as of Sep 13, 2026). Distance from the high says nothing about value: that is what the fair value of 3.01 THB is for.
Which stocks are comparable to Thai Auto Tools and Die Public Company Limited?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry Group, 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 Thai Auto Tools and Die Public Company Limited stock attractive at the current price?
The data as of Sep 13, 2026: price 1.02 THB, calculated fair value 3.01 THB (+195%), Quality Score 58/100, 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 TATG calculated?
We run Thai Auto Tools and Die 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 3.01 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 15.8 % above its aggregate fair value. Thai Auto Tools and Die Public Company Limited currently trades 195 % 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 should I pay attention to with Thai Auto Tools and Die Public Company Limited right now?
The price is below even our cautious bear case (2.18 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 (58/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Thai Auto Tools and Die Public Company Limited
How large is the market capitalisation of Thai Auto Tools and Die Public Company Limited (TATG)?
The market capitalisation of Thai Auto Tools and Die Public Company Limited is 408M THB (≈ $12.3M). 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 Thai Auto Tools and Die Public Company Limited (TATG)?
The price-to-sales ratio of Thai Auto Tools and Die Public Company Limited is 0.16 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Thai Auto Tools and Die Public Company Limited (TATG)?
Earnings per share at Thai Auto Tools and Die Public Company Limited are 0.2000 THB (price ÷ EPS = P/E 5.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Thai Auto Tools and Die Public Company Limited (TATG)?
The dividend yield of Thai Auto Tools and Die Public Company Limited is 6.9% (payout 35.0%). 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 Thai Auto Tools and Die Public Company Limited (TATG)?
The net margin of Thai Auto Tools and Die Public Company Limited is 3.1% (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 Thai Auto Tools and Die Public Company Limited (TATG)?
The return on equity (ROE) of Thai Auto Tools and Die Public Company Limited is 7.1% (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 Thai Auto Tools and Die Public Company Limited (TATG)?
On an EBIT basis the return on assets of Thai Auto Tools and Die Public Company Limited is 6.0% (avg 4y). 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 Thai Auto Tools and Die Public Company Limited (TATG)?
The operating margin of Thai Auto Tools and Die Public Company Limited is 5.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Thai Auto Tools and Die Public Company Limited (TATG)?
Revenue at Thai Auto Tools and Die Public Company Limited is growing −9.6% versus a year earlier (3y avg −2.8%). 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 Thai Auto Tools and Die Public Company Limited (TATG)?
Earnings per share at Thai Auto Tools and Die Public Company Limited are growing +34.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Thai Auto Tools and Die Public Company Limited (TATG) carry?
The net debt of Thai Auto Tools and Die Public Company Limited is 403M THB (fiscal year 2025, ≈ 2.7 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 Thai Auto Tools and Die Public Company Limited in the live analysis
One click puts Thai Auto Tools and Die 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.
