TSTE Public Company (TSTE) Fair Value & Analysis
Consumer Defensive · TH · Market cap 4.0B THB
Fair value as of: Jul 13, 2026
From 26 valuation models · updated 29 days ago
Fair value updated Jul 13, 2026, revised from 7.75 THB to 6.62 THB (−14.6%) since Jun 24, 2026. Share price −5.7% over the past month.
A solid business, but screening 33% overvalued on our models.
What matters now
- The price sits above even our optimistic bull case (8.94 THB). The favourable scenario is already priced in.
- Solid but not exceptional quality (64/100) and above fair value, neither a clear bargain nor a standout compounder.
- A fairly wide model range (4.70 THB to 8.94 THB) leaves room in how you read the outcome.
Price vs Fair Value (5 years)
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 13, 2026.
How to read this chart
60‑month range 5.13 THB – 15.44 THB · fair‑value band 4.70 THB – 8.94 THB · the 9.90 THB price screens above the 6.62 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 13, 2026.
Analysis
TSTE Public Company (TSTE) currently trades at 9.90 THB, while our model-based Fair Value estimate is 6.62 THB, implying the stock looks roughly 33.1% overvalued today. The Quality Score stands at 64/100 (solid quality), in the Consumer Defensive 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, TSTE Public Company generated revenue of 2.6B THB at a net margin of 5.4%. Revenue grew 0.9% year over year. It earns a return on equity of 4.0%. Net debt stands at 1.0B THB. Fundamentals as of Jul 13, 2026
Our scenario range runs from 4.70 THB (bear case) to 8.94 THB (bull case); at 9.90 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 31% below its 52-week high, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at 102% fair-value upside, at -33%, TSTE screens richer 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 (13.33 THB) versus Dividend Discount (2.12 THB). Highest evidence: Growth DCF (80).
Notify me when TSTE reaches fair value
Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.
Key figures & financial health
More key figures
Figures from reported company fundamentals · as of Jul 13, 2026. TTM = trailing twelve months.
Quality Score breakdown
Of which business quality 62 · Market factors (momentum, volatility) 25
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
TSTE Public Company Limited, together with its subsidiaries, primarily engages in the production and distribution of food, ingredients, and confectionery products in Thailand. The company operates through four segments: Port service and Warehouse, Vegetable Oil and Packaging, Food and Raw Materials, and Real Estate and Other.
Full company description
TSTE Public Company Limited, together with its subsidiaries, primarily engages in the production and distribution of food, ingredients, and confectionery products in Thailand. The company operates through four segments: Port service and Warehouse, Vegetable Oil and Packaging, Food and Raw Materials, and Real Estate and Other. The company is also involved in the production and sale of packaging, such as plastic bags, plastic bottles, and others; operates vegetable oil refinery and wax separator; investment in container port business; operation of a warehouse business in bulk and sack types, including cargo handling and packaging change services and container port; and apartment and trading businesses, as well as operates as a trust manager. In addition, it engages in the property rental and trading; real estate management; silo and warehouse and palm oil extracting operations; recruitment and management laborer operations; and manufacture and distribution of seaweed, seasoned seaweed, snacks, and ready meals, as well as offers port services and goods transfer for cargoship, and drinking water and ready-to eat food. The company was formerly known as Thai Sugar Terminal Public Company Limited and changed its name to TSTE Public Company Limited in May 2023. TSTE Public Company Limited was founded in 1976 and is based in Samut Prakan, Thailand.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
TSTE Public Company reported revenue of 2.6B THB in FY2025 versus 2.0B THB in FY2021, a compound +6.5%/yr. Reported net income was 141M THB in FY2025, compounding −1.3%/yr from FY2021.
of which total revenue +5.3 pp · buybacks/dilution −0.3 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).
TSTE screens 33% overvalued. Compare with Muyuan Foods Group →
Peer Group
Farm Products · 288 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 Farm Products 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.
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 Farm Products stocks, each showing price versus our Fair Value estimate (as of Jul 13, 2026).
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| Muyuan Foods Group 002714 | ¥40.90 | ¥48.19 | +18% |
| Wens Foodstuff Group 300498 | ¥14.51 | ¥12.08 | -17% |
| Mowi ASA MOWI | kr 188.40 | kr 262.59 | +39% |
| PT Charoen Pokphand Indonesia Tbk, CPIN | 3,120 IDR | 7,076 IDR | +127% |
| Charoen Pokphand Foods Public Company CPF | 22.00 THB | 55.71 THB | +153% |
| PT Triputra Agro Persada Tbk TAPG | 1,540 IDR | 3,105 IDR | +102% |
| PT FAP Agri Tbk FAPA | 7,300 IDR | 7,463 IDR | +2% |
| PT Japfa Comfeed Indonesia Tbk JPFA | 2,070 IDR | 7,231 IDR | +249% |
| Thaifoods Group TFGR | 10.60 THB | 23.53 THB | +122% |
| PT Jhonlin Agro Raya Tbk JARR | 1,845 IDR | 610.80 IDR | -67% |
Compare TSTE Public Company with another stock
Price, fair value, quality and upside side by side.
Explore undervalued stocks
More undervalued Consumer Defensive stocks →
Frequently asked questions
Is TSTE Public Company (TSTE) overvalued or undervalued?
What is the fair value of TSTE?
What is the quality score of TSTE?
What is the revenue of TSTE Public Company (TSTE)?
What is the net profit margin of TSTE?
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 TSTE 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.