Thai Textile Industry Public Company Limited (TTI) fair value: what the stock is really worth
As of Sep 28, 2026: fair value of Thai Textile Industry Public Company Limited THB 10.72, price THB 24.60, upside -56.4%, quality 48 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Thai Textile Industry 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 freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 27, 2026.
How to read this chart
60‑month range 14.42 THB – 41.49 THB · fair‑value band 10.28 THB – 11.27 THB · the 24.60 THB price screens above the 10.72 THB fair value. Dashed = 300-day average. As of Sep 27, 2026.
Follow Thai Textile Industry Public Company in your weekly email
Every Wednesday you see whether Thai Textile Industry 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.
Thai Textile Industry Public Company Limited, together with its subsidiaries, engages in the manufacturing, service render and distributing yarns, apparels, and fabrics in Thailand and internationally. It also provides dyed fabrics, woven fabrics with custom patterns, as well as ready-made garments.
Show more
Thai Textile Industry Public Company Limited, together with its subsidiaries, engages in the manufacturing, service render and distributing yarns, apparels, and fabrics in Thailand and internationally. It also provides dyed fabrics, woven fabrics with custom patterns, as well as ready-made garments. The company was founded in 1969 and is headquartered in Samut Prakan, Thailand.
Stock analysis
Thai Textile Industry Public Company Limited (TTI) currently trades at 24.60 THB, while our model-based Fair Value estimate is 10.72 THB, 56.4% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of 28.39 THB per share, and 1 of the 8 models we run sit above the 24.60 THB price.
Bear case: the Dividend Discount group reads lowest at 4.76 THB, and 7 of the 8 models stay below the price. Evidence for this calculation is low.
Scenario range: 10.28 THB (bear) to 11.27 THB (bull), the price of 24.60 THB sits above 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 48/100 (below-average 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 Textile Industry Public Company Limited reported revenue of 1.6B THB in FY2025 versus 2.2B THB in FY2021, a compound −7.6%/yr. Reported net income was −40.4M THB in FY2025.
Key figures
Market cap 1.2B THB (≈ $36.7M) · P/S ratio 0.83 · EPS (TTM) −1.49 THB · Dividend yield 2.0% · Net margin −2.5% · Return on equity −3.0% · Return on assets (EBIT) −0.8% · Operating margin −2.6%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 43 out of 100 (low confidence).
What moves the price
The share trades about 10% below its 52-week high and 12% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −11% fair-value upside, at −56%, TTI screens richer than that median.
Fair Value models
Bear 10.28 THBFair Value 10.72 THBBull 11.27 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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.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.18/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−10.2%
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.
−16.8%
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.
−3.3%
Start year 2020 (pandemic). Over 10 years: −8.6% a year
Revenue growth 25 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.
+3.5%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
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.
−4.6% (2020) → −6.3% (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
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+52.2%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Thailand: IMF forecast 1.2% a year to 2030, 1.1% from 2016 to 2025) that is about +50.4% a year for the price.
Compare Thai Textile Industry 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.Textile Manufacturing · 335 stocks
Beats the industry median on 4/10 measures
A mixed picture versus its industry peers.
Valuation
Quality Score48 · Below median
Fair Value upside−56.4% · Below median
Profitability
Return on assets−1.8% · Bottom 25%
Net margin (TTM)−4.7% · Bottom 25%
Operating margin (TTM)−2.6% · Bottom 25%
Growth and dividend
Revenue growth−9.7% · Below median
Dividend yield (TTM)2.0% · Above median
Balance sheet
Debt / equity0.00× · Lowest 25%
Valuation Multiplesvs Textile Manufacturing median · lower = cheaper
P/S (TTM)0.02× · Cheapest 25%
P/FCF5.5× · Cheaper than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 10
FUTURE (revenue growth)0· sector 0
PAST (return on equity)0· sector 16
HEALTH (low debt)100· sector 95
DIVIDEND (yield)41· sector 38
VALUE 0: the price sits above our fair-value range.
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 Textile Industry Public Company Limited Fair Value". https://www.fairvalue-calculator.com/stock/TTI.BK
Frequently asked questions
Is Thai Textile Industry Public Company Limited (TTI) overvalued or undervalued?
As of Sep 27, 2026, our model estimates a fair value of 10.72 THB versus a price of 24.60 THB, about −56% upside (overvalued).
What is the fair value of TTI?
Our model-based fair value for Thai Textile Industry Public Company Limited is 10.72 THB (as of Sep 27, 2026), built from audited fundamentals. The current price: 24.60 THB.
What is the quality score of TTI?
Thai Textile Industry Public Company Limited has a Quality Score of 48/100. 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 Textile Industry Public Company Limited (TTI)?
Our model-based price target is the fair value of 10.72 THB (as of Sep 27, 2026) from 8 valuation models. Cautious scenario 10.28 THB, optimistic scenario 11.27 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the Thai Textile Industry Public Company Limited stock forecast for 2026?
Our models put fair value at 10.72 THB, about −56% upside versus a price of 24.60 THB (overvalued). Cautious scenario 10.28 THB, optimistic scenario 11.27 THB. The calculation is refreshed regularly with new filings.
What is the revenue of Thai Textile Industry Public Company Limited (TTI)?
Thai Textile Industry Public Company Limited reported trailing-twelve-month revenue of about 1.6B THB (latest available figure, as of Sep 27, 2026).
Does Thai Textile Industry Public Company Limited pay a dividend?
Thai Textile Industry Public Company Limited currently shows a dividend yield of about 2.03% relative to its recent price (as of Sep 27, 2026).
What growth is priced into Thai Textile Industry Public Company Limited (TTI)?
For today's price to be fair in a discounted-cash-flow model, Thai Textile Industry Public Company Limited would have to grow free cash flow by +52.2 % per year for five years (discount rate 10.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -3.3 % per year. As of Sep 27, 2026.
What discount rate (WACC) does the fair value of TTI use?
Our models discount Thai Textile Industry Public Company Limited at 10.1 %: a base by market capitalisation (nano), damped by beta 0.33, 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 Textile Industry Public Company Limited that is +52.2 % per year a year over ten years, using the same discount rate (10.1 %) and the same formula as our fair value.
How much growth has Thai Textile Industry Public Company Limited (TTI) delivered so far?
Over the past 5 years revenue at Thai Textile Industry Public Company Limited grew -3.3 % a year. The price currently implies +52.2 % 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 Textile Industry Public Company Limited (TTI) growing?
The median revenue growth in the sector is +3.0 % a year. That is the yardstick for the growth priced into Thai Textile Industry Public Company Limited (+52.2 % 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 Textile Industry Public Company Limited (TTI)?
The free-cash-flow yield on the price is 0.54 %: that much free cash flow Thai Textile Industry Public Company Limited produces per unit of market value. When it exceeds the discount rate of our models (10.1 %), 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 Textile Industry Public Company Limited (TTI)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Thai Textile Industry Public Company Limited it is 10.72 THB per share (as of Sep 27, 2026), against a price of 24.60 THB. It is the blended result of 8 valuation models (cash flow, earnings, asset, dividend).
Is Thai Textile Industry Public Company Limited stock overvalued or undervalued in 2026?
As of Sep 27, 2026, TTI trades above its calculated fair value: price 24.60 THB, fair value 10.72 THB, a gap of about −56% (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 TTI?
No. The price is what the market pays today (24.60 THB); the fair value is what the company's own numbers justify (10.72 THB). For Thai Textile Industry Public Company Limited the two are 13.88 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is Thai Textile Industry Public Company Limited worth?
The market values Thai Textile Industry Public Company Limited at about 1.2B THB (market capitalisation, as of Sep 27, 2026). Per share that is 24.60 THB; our models calculate a fair value of 10.72 THB per share.
What do the bullish and bearish scenarios say about TTI?
Our models span a range for Thai Textile Industry Public Company Limited: cautious scenario 10.28 THB, base 10.72 THB, optimistic 11.27 THB per share (as of Sep 27, 2026, price 24.60 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Thai Textile Industry Public Company Limited (TTI)?
Balance-sheet figures for Thai Textile Industry Public Company Limited (as of Sep 27, 2026): return on equity −3.0%, debt of 0.00 per unit of equity. They feed the Quality Score of 48/100, which measures business quality independently of the share price.
How far is TTI from its 52-week high?
Thai Textile Industry Public Company Limited trades at 24.60 THB, about 10% below its 52-week high of 27.25 THB and 12% above the low of 21.96 THB (as of Sep 28, 2026). Distance from the high says nothing about value: that is what the fair value of 10.72 THB is for.
Which stocks are comparable to Thai Textile Industry Public Company Limited?
From the same area (Consumer Cyclical) we also value Tongkun Group, Shenzhou International Group, Inner Mongolia ERDOS Resources Co, Far Eastern New Century Corporation, 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 Textile Industry Public Company Limited stock attractive at the current price?
The data as of Sep 27, 2026: price 24.60 THB, calculated fair value 10.72 THB (−56%), Quality Score 48/100, from 8 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 TTI calculated?
We run Thai Textile Industry Public Company Limited through 8 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 10.72 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 14.5 % above its aggregate fair value. Thai Textile Industry 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 Thai Textile Industry Public Company Limited (TTI)?
The closing price on Sep 28, 2026 was 24.60 THB. Our model-based fair value is 10.72 THB, about −56% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Thai Textile Industry Public Company Limited right now?
The price sits above even our optimistic bull case (11.27 THB). The favourable scenario is already priced in. 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 but not exceptional quality (48/100) and above fair value, neither a clear bargain nor a standout compounder. The models converge in a tight band (10.28 THB to 11.27 THB), unusually little disagreement for a valuation.
Key figures of Thai Textile Industry Public Company Limited
How large is the market capitalisation of Thai Textile Industry Public Company Limited (TTI)?
The market capitalisation of Thai Textile Industry Public Company Limited is 1.2B THB (≈ $36.7M). 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 Textile Industry Public Company Limited (TTI)?
The price-to-sales ratio of Thai Textile Industry Public Company Limited is 0.83 (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 Thai Textile Industry Public Company Limited (TTI)?
Earnings per share at Thai Textile Industry Public Company Limited are −1.49 THB. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Thai Textile Industry Public Company Limited (TTI)?
The dividend yield of Thai Textile Industry Public Company Limited is 2.0%. 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 Textile Industry Public Company Limited (TTI)?
The net margin of Thai Textile Industry Public Company Limited is −2.5% (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 Textile Industry Public Company Limited (TTI)?
The return on equity (ROE) of Thai Textile Industry Public Company Limited is −3.0% (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 Textile Industry Public Company Limited (TTI)?
On an EBIT basis the return on assets of Thai Textile Industry Public Company Limited is −0.8% (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 Thai Textile Industry Public Company Limited (TTI)?
The operating margin of Thai Textile Industry Public Company Limited is −2.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Thai Textile Industry Public Company Limited (TTI)?
Revenue at Thai Textile Industry Public Company Limited is growing −9.7% versus a year earlier (3y avg −16.8%). 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 Textile Industry Public Company Limited (TTI)?
Earnings per share at Thai Textile Industry Public Company Limited are growing +38.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Thai Textile Industry Public Company Limited (TTI) hold?
Thai Textile Industry Public Company Limited holds more cash than debt, 131M THB net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Thai Textile Industry Public Company Limited in the live analysis
One click puts Thai Textile Industry 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.
