EN DE

TVD Holdings (TVDH) Fair Value & Analysis

Consumer Cyclical · TH · Market cap 114M THB

TH TVD Holdings TVDH · BK
Price0.0500 THB
Fair Value0.0900 THB
Upside+80.0%
Quality48/100
Watch TVD Holdings for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 6.7% net margin
Low debt · generates free cash flow
Ranks above peers (8/12)
Narrow moat 29/100
Evidence: High Range 0.0750 THB – 0.1100 THB Share as image

Fair value as of: Jul 20, 2026

From 16 valuation models · updated 21 days ago

Fair value updated Jul 20, 2026, revised from 0.1100 THB to 0.0900 THB (−18.2%) since Jun 26, 2026.

Below-average quality, screening 80% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (0.0750 THB). The market is more pessimistic than our downside scenario.
  • Solid quality (48/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

1.96 THB 0.0400 THB Fair Value 0.0900 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 0.0400 THB – 1.96 THB · fair‑value band 0.0750 THB – 0.1100 THB · the 0.0500 THB price screens below the 0.0900 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

TVD Holdings (TVDH) currently trades at 0.0500 THB, while our model-based Fair Value estimate is 0.0900 THB, implying the stock looks roughly 80.0% undervalued today. The Quality Score stands at 48/100 (below-average quality), in the Consumer Cyclical 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, TVD Holdings generated revenue of 759M THB at a net margin of 6.7%. Revenue declined 55.6% year over year. It earns a return on equity of 7.7%. Net debt stands at 221M THB. Fundamentals as of Jul 20, 2026

Our scenario range runs from 0.0750 THB (bear case) to 0.1100 THB (bull case); at 0.0500 THB, the current price sits below 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 58% below its 52-week high and 25% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -49% fair-value upside, at 80%, TVDH 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 0.0900 THB 0.1000 THB 0.1300 THB 80
Residual Income 0.1900 THB 0.1800 THB 0.1300 THB 76
Rev-Margin DCF 0.0900 THB 0.1300 THB 0.1700 THB 74
All 16 models by family
DCF Models
FCF DCF 0.0800 THB 0.1000 THB 0.1300 THB 38
Owner Earnings 0.3000 THB 0.3700 THB 0.5000 THB 31
5Y Revenue Exit 0.0900 THB 0.1200 THB 0.1800 THB 39
5Y P/E Exit 0.1000 THB 0.1500 THB 0.2000 THB 38
10Y Revenue Exit 0.0800 THB 0.1100 THB 0.1300 THB 36
10Y P/E Exit 0.0900 THB 0.1200 THB 0.1400 THB 35
Earnings-Based
Graham-Dodd 0.0500 THB 0.0600 THB 0.0700 THB 54
Multiples
P/E Multiple 0.1300 THB 0.1700 THB 0.2100 THB 63
P/S Multiple 0.1000 THB 0.1300 THB 0.1700 THB 58
P/B Multiple 0.1000 THB 0.1300 THB 0.1700 THB 55
EV/Revenue 0.1000 THB 0.1400 THB 0.1800 THB 43
Asset-Based
NCAV (Graham) 0.1500 THB 0.2000 THB 0.3000 THB 50
Growth DCF
Growth DCF 0.0900 THB 0.1000 THB 0.1300 THB 80
Rev-Margin DCF 0.0900 THB 0.1300 THB 0.1700 THB 74
Economic Profit
Residual Income 0.1900 THB 0.1800 THB 0.1300 THB 76
Growth Earnings
Growth-Adj P/E 0.0900 THB 0.1300 THB 0.1700 THB 68

Widest divergence: Asset-Based (0.2000 THB) versus Earnings-Based (0.0600 THB). Highest evidence: Growth DCF (80).

Notify me when TVDH reaches fair value

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

Key figures & financial health

Revenue (TTM) 759M THB
Revenue growth (YoY) -55.6%
Net margin 6.7%
Return on equity 7.7%
Free cash flow 23.3M THB FY2025
P/E ratio 1.7
More key figures
Operating margin 19.9%
EPS (TTM) 0.0300 THB
EPS growth (YoY) +395%
Net debt 221M THB FY2025

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

Quality Score breakdown

Overall quality 48/100

Of which business quality 48 · Market factors (momentum, volatility) 23

Profitability 38
Margins and returns on capital today
Quality Growth 13
Are margins and returns improving?
Cashflow 50
Earnings quality: real cash, not paper profit
Fin. Strength 47
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 15
Price trend over the last 3–12 months (market factor)
52W Momentum 7
Distance to the 52-week high (market factor)
Net Issuance 55
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

TVD Holdings Public Company Limited, together with its subsidiaries, sells goods and services through various marketing channels. The company operates through five segments: Sales, Provides Secured Loans, Investment, Media, and Services. It also produces and sells TV programs, and air time for advertising.

Full company description

TVD Holdings Public Company Limited, together with its subsidiaries, sells goods and services through various marketing channels. The company operates through five segments: Sales, Provides Secured Loans, Investment, Media, and Services. It also produces and sells TV programs, and air time for advertising. In addition, the company engages in satellite signal rental; investing in fiber optic distribution system projects; and training services. The company was formerly known as TV Direct Public Company Limited and changed its name to TVD Holdings Public Company Limited in July 2022. TVD Holdings Public Company Limited was incorporated in 1999 and is based in Bangkok, Thailand.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

TVD Holdings reported revenue of 912M THB in FY2025 versus 2.7B THB in FY2021, a compound −24.0%/yr. Reported net income was 17.8M THB in FY2025.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
912M THB
Latest YoY
−32.6%
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.
−24.5%
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.
−24.0%
Avg. growth/yr (15Y) 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.
−2.9%
Revenue −24.0%/yr
FY21 2.7B THB
FY22 2.1B THB
FY23 1.8B THB
FY24 1.4B THB
FY25 912M THB
Net income
FY21 −266M THB
FY22 −396M THB
FY23 −419M THB
FY24 22.1M THB
FY25 17.8M THB

Watch TVDH: 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). "TVD Holdings Fair Value". https://www.fairvalue-calculator.com/stock/TVDH

Peer Group

Internet Retail · 109 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 48 · Below median
Fair Value upside +80% · Top 25%
Return on equity (TTM) 8% · Above median
Return on assets -10% · Bottom 25%
Net margin (TTM) 7% · Top 25%
Operating margin (TTM) 0% · Below median
Revenue growth -56% · Bottom 25%
Debt / equity 0.01× · Lower than median

Valuation Multiples vs Internet Retail median · lower = cheaper

P/E (TTM) 1.7× · Cheaper than 75% of peers
P/B 0.17× · Cheaper than 75% of peers
P/S (TTM) 0.15× · Cheaper than 75% of peers
P/FCF 0.1× · Cheaper than 75% of peers

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 100 · sector 34
FUTURE 0 · sector 39
PAST 31 · sector 7
HEALTH 100 · sector 94
DIVIDEND 0 · sector 39

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 Internet Retail stocks, each showing price versus our Fair Value estimate (as of Jul 20, 2026).

Stock Price Fair Value vs Fair Value
Amazon.com, Inc AMZN $245.34 $127.67 -48%
Alibaba Group BABA $114.97 $75.75 -34%
PDD Holdings PDD $84.14 $223.51 +166%
MercadoLibre, Inc MELI $1,814 $798.98 -56%
DoorDash, Inc DASH $190.16 $38.64 -80%
Sea Limited SE $106.22 $52.70 -50%
eBay Inc EBAY $117.20 $60.13 -49%
JD.com, Inc JD €25.95 €31.88 +23%
Coupang, Inc CPNG $16.86 $2.79 -83%
Delivery Hero SE DHER €38.18 €12.71 -67%

Compare TVD Holdings with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 TVD Holdings (TVDH) overvalued or undervalued?
As of Jul 20, 2026, our model estimates a fair value of 0.0900 THB versus a price of 0.0500 THB, about +80% (undervalued).
What is the fair value of TVDH?
Our model-based fair value for TVD Holdings is 0.0900 THB (as of Jul 20, 2026), built from audited fundamentals. The current price is 0.0500 THB.
What is the quality score of TVDH?
TVD Holdings 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 revenue of TVD Holdings (TVDH)?
TVD Holdings reported trailing-twelve-month revenue of about 759M THB (latest available figure, as of Jul 20, 2026).
What is the net profit margin of TVDH?
The net profit margin of TVD Holdings is about 6.7%, meaning it keeps roughly 6.7% of revenue as net income. Based on the latest reported figures.

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 TVD Holdings 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.