EN DE

TEAM Consulting Engineering and Management Public Company (TEAMG) Fair Value & Analysis

Industrials · TH · Market cap 2.6B THB

TC TEAM Consulting Engineering and Management Public Company TEAMG · BK
Price3.02 THB
Fair Value3.47 THB
Upside+14.9%
Quality53/100
Watch TEAM Consulting Engineering and Management Public Company for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 7.5% net margin
Low debt · generates free cash flow
5.13% dividend yield
Ranks above peers (11/14)
Moderate moat 48/100
Evidence: High Range 2.07 THB – 5.22 THB Share as image

Fair value as of: Jul 20, 2026

From 26 valuation models · updated 21 days ago

Share price −1.9% over the past month.

A solid business, screening 15% undervalued on our models.

What matters now

  • A fairly wide model range (2.07 THB to 5.22 THB) leaves room in how you read the outcome.
  • Our model range runs from 2.07 THB (bear) to 5.22 THB (bull), base 3.47 THB. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 53/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

13.73 THB 1.50 THB Fair Value 3.47 THB Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 20, 2026.

How to read this chart

60‑month range 1.50 THB – 13.73 THB · fair‑value band 2.07 THB – 5.22 THB · the 3.02 THB price screens below the 3.47 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 20, 2026.

Full chart & analysis →

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

Analysis

TEAM Consulting Engineering and Management Public Company (TEAMG) currently trades at 3.02 THB, while our model-based Fair Value estimate is 3.47 THB, implying the stock looks roughly 14.9% undervalued today. The Quality Score stands at 53/100 (solid quality), in the Industrials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, TEAM Consulting Engineering and Management Public Company generated revenue of 2.7B THB at a net margin of 7.5%. Revenue grew 25.8% year over year. It earns a return on equity of 14.1%. Net debt stands at 28.0M THB. Fundamentals as of Jul 20, 2026

Our scenario range runs from 2.07 THB (bear case) to 5.22 THB (bull case); at 3.02 THB, the current price sits within 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 16% below its 52-week high and 33% 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 15%, TEAMG 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 0.8900 THB 1.06 THB 1.30 THB 80
Residual Income 1.68 THB 2.02 THB 3.81 THB 76
Rev-Margin DCF 2.25 THB 3.62 THB 5.17 THB 74
All 26 models by family
DCF Models
FCF DCF 0.8900 THB 1.08 THB 1.37 THB 38
Owner Earnings 3.32 THB 4.76 THB 6.87 THB 31
5Y Revenue Exit 2.25 THB 3.66 THB 5.49 THB 39
5Y EBITDA Exit 2.55 THB 4.21 THB 6.16 THB 41
5Y P/E Exit 2.79 THB 4.66 THB 6.63 THB 38
10Y Revenue Exit 1.66 THB 2.80 THB 4.38 THB 36
10Y EBITDA Exit 1.92 THB 3.17 THB 4.88 THB 37
10Y P/E Exit 2.07 THB 3.47 THB 5.22 THB 35
Earnings-Based
Graham-Dodd 1.64 THB 4.99 THB 6.63 THB 54
Lynch FV 1.07 THB 1.53 THB 1.99 THB 50
PEG = 1.0 1.07 THB 1.53 THB 1.99 THB 46
EPV 2.62 THB 2.95 THB 3.24 THB 59
Dividend Discount
Gordon GGM 1.23 THB 2.44 THB 3.70 THB 70
DDM Multi-Stage 1.23 THB 1.97 THB 2.58 THB 61
Multiples
P/E Multiple 3.80 THB 5.06 THB 6.33 THB 63
P/S Multiple 3.07 THB 4.10 THB 5.12 THB 58
P/B Multiple 3.07 THB 4.10 THB 5.12 THB 55
EV/EBIT 4.23 THB 5.48 THB 6.72 THB 53
EV/EBITDA 3.88 THB 5.00 THB 6.13 THB 54
EV/Revenue 3.17 THB 4.31 THB 5.45 THB 43
Asset-Based
NCAV (Graham) 0.8800 THB 1.18 THB 1.76 THB 50
Growth DCF
Growth DCF 0.8900 THB 1.06 THB 1.30 THB 80
Rev-Margin DCF 2.25 THB 3.62 THB 5.17 THB 74
Economic Profit
Residual Income 1.68 THB 2.02 THB 3.81 THB 76
ROIC Compounder 2.75 THB 3.31 THB 3.96 THB 72
Growth Earnings
Growth-Adj P/E 3.12 THB 4.45 THB 5.79 THB 68

Widest divergence: Growth Earnings (4.45 THB) versus Growth DCF (1.06 THB). Highest evidence: Growth DCF (80).

Notify me when TEAMG reaches fair value

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

Key figures & financial health

Revenue (TTM) 2.7B THB
Revenue growth (YoY) +25.8%
Net margin 7.5%
Return on equity 14.1%
Free cash flow 29.1M THB FY2025
P/E ratio 13.2
More key figures
Operating margin 10.7%
EPS (TTM) 0.2400 THB
Dividend yield 5.1%
Net debt 28.0M THB FY2025

Figures from reported company fundamentals · as of Jul 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 53/100

Of which business quality 51 · Market factors (momentum, volatility) 54

Profitability 43
Margins and returns on capital today
Quality Growth 55
Are margins and returns improving?
Cashflow 17
Earnings quality: real cash, not paper profit
Fin. Strength 67
Balance sheet, leverage, solvency risk
Investment 54
Disciplined investing over empire-building
Low Volatility 70
Calm price path (market factor)
Momentum 49
Price trend over the last 3–12 months (market factor)
52W Momentum 46
Distance to the 52-week high (market factor)
Net Issuance 81
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

TEAM Consulting Engineering and Management Public Company Limited, together with its subsidiaries, provides integrated engineering, environment, and management consultancy services in Thailand and internationally.

Full company description

TEAM Consulting Engineering and Management Public Company Limited, together with its subsidiaries, provides integrated engineering, environment, and management consultancy services in Thailand and internationally. The company offers transportation and logistics services, such as roads, bridges, intercity expressways, mass transit systems, rail systems, double-track railways, high-speed trains, airports, ports, traffic engineering and management, and logistics management. It also provides services related to water supply development, and water resource management and development for consumption, irrigation, hydropower, flood prevention and drainage, coastal engineering, and water situation forecasting. The company also offers planning, designing, project analysis and management, construction supervision, operation, and maintenance for building and infrastructure projects; and services related to building and utility systems, including real estate development projects, such as condominiums, hotels, shopping centers and mixed-use complexes, industrial estates, factories, green buildings, urban and regional planning, land development planning, buildings, and industrial estates, as well as the transit oriented development. It provides consulting services related to energy, power, oil and gas, and petroleum as well as related industries including port and utilities; in the areas of strategic management, finance and investment, accounting, marketing, project management, and project development; and in the field of geotechnical, foundation, and underground structure engineering services. The company also offers architectural planning and design, interior design, urban development, and landscape architecture services; engineering, procurement, and construction services; and asset management, and climate and sustainability services, as well as installs and manages various measurement systems. The company was incorporated in 1978 and is based in Bangkok, Thailand.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

TEAM Consulting Engineering and Management Public Company reported revenue of 2.5B THB in FY2025 versus 1.8B THB in FY2021, a compound +9.2%/yr. Reported net income was 197M THB in FY2025, compounding +15.3%/yr from FY2021.

Growth Quality 61/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
2.5B THB
Latest YoY
+33.7%
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.
+15.5%
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.
+8.0%
Avg. growth/yr (10Y) 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.
+5.4%
Revenue +9.2%/yr
FY21 1.8B THB
FY22 1.6B THB
FY23 1.7B THB
FY24 1.9B THB
FY25 2.5B THB
Net income +15.3%/yr
FY21 112M THB
FY22 103M THB
FY23 130M THB
FY24 154M THB
FY25 197M THB
Character of growth · EPS growth decomposed (2015-2025) +10.5 % p.a.
Revenue per share +3.0 pp

of which total revenue +3.0 pp · buybacks/dilution +0.0 pp

EBIT margin +4.2 pp
Tax rate +1.3 pp
Residual (interest, one-offs) +2.0 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).

Watch TEAMG: get an alert when its fair value changes →

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). "TEAM Consulting Engineering and Management Public Company Fair Value". https://www.fairvalue-calculator.com/stock/TEAMG

Peer Group

Engineering & Construction · 839 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 53 · Above median
Fair Value upside +15% · Above median
Return on equity (TTM) 14% · Above median
Return on assets 5% · Above median
Net margin (TTM) 8% · Top 25%
Operating margin (TTM) 11% · Top 25%
Revenue growth 26% · Top 25%
Dividend yield (TTM) 5.1% · Top 25%
Debt / equity 0.02× · Lower than median

Valuation Multiples vs Engineering & Construction median · lower = cheaper

P/E (TTM) 13.2× · Cheaper than median
P/B 1.80× · Pricier than median
P/S (TTM) 0.97× · Pricier than median
P/FCF 2.7× · Pricier than median
EV/EBITDA 7.6× · 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.

VALUE 53 · sector 16
FUTURE 100 · sector 17
PAST 56 · sector 26
HEALTH 99 · sector 94
DIVIDEND 100 · sector 33

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

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 20, 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 TEAM Consulting Engineering and Management Public Company with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

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

Frequently asked questions

Is TEAM Consulting Engineering and Management Public Company (TEAMG) overvalued or undervalued?
As of Jul 20, 2026, our model estimates a fair value of 3.47 THB versus a price of 3.02 THB, about +15% (undervalued).
What is the fair value of TEAMG?
Our model-based fair value for TEAM Consulting Engineering and Management Public Company is 3.47 THB (as of Jul 20, 2026), built from audited fundamentals. The current price is 3.02 THB.
What is the quality score of TEAMG?
TEAM Consulting Engineering and Management Public Company has a Quality Score of 53/100. 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 TEAM Consulting Engineering and Management Public Company (TEAMG)?
TEAM Consulting Engineering and Management Public Company reported trailing-twelve-month revenue of about 2.7B THB (latest available figure, as of Jul 20, 2026).
What is the net profit margin of TEAMG?
The net profit margin of TEAM Consulting Engineering and Management Public Company is about 7.5%, meaning it keeps roughly 7.5% of revenue as net income. Based on the latest reported figures.
Does TEAM Consulting Engineering and Management Public Company pay a dividend?
TEAM Consulting Engineering and Management Public Company currently shows a dividend yield of about 5.19% relative to its recent price (as of Jul 20, 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 TEAM Consulting Engineering and Management 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.