Thai Vegetable Oil Public Company Limited (TVO) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Thai Vegetable Oil Public Company Limited THB 29.16, price THB 29.00, upside +0.6%, quality 68 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Thai Vegetable Oil 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
Thai Vegetable Oil Public Company Limited, together with its subsidiary, Prodigy Public Company Limited, manufactures and distributes soy meal and soybean oil in Thailand and internationally.
Show more
Thai Vegetable Oil Public Company Limited, together with its subsidiary, Prodigy Public Company Limited, manufactures and distributes soy meal and soybean oil in Thailand and internationally. The company offers soybean, sunflower, corn, and canola oils under the ANGOON, Champ, Healthy Chef, and Queen brands; olive oil under the MONINI brand; Camellia Oleifera oil; and canned fish products under the Siam Yim and Dolly brands. It also provides dehulled soymeal, hipromeal, dehulled full fat soy, and full fat soy animal feeds; and lecithin, soy hull, and crude degummed soybean oil under the TVO brand, as well as industrial oil. In addition, the company manufactures and distributes packaging products. The company was founded in 1985 and is headquartered in Bangkok, Thailand.
Stock analysis
Thai Vegetable Oil Public Company Limited (TVO) currently trades at 29.00 THB, while our model-based Fair Value estimate is 29.16 THB, implying the stock looks roughly 0.5% fairly valued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 41.83 THB per share, and 13 of the 24 models we run sit above the 29.00 THB price.
Bear case: the Asset-Based group reads lowest at 8.71 THB, and 11 of the 24 models stay below the price. Evidence for this calculation is low.
Scenario range: 19.42 THB (bear) to 39.58 THB (bull), the price of 29.00 THB sits inside 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 68/100 (solid quality), in the Consumer Defensive sector.
Mixed Growth: Spin-off in 2024: revenue and profit before it include the divested business. Growth is measured afresh from 2024.
Thai Vegetable Oil Public Company Limited reported revenue of 27.8B THB in FY2025 versus 31.3B THB in FY2021, a compound −2.9%/yr. Reported net income was 2.2B THB in FY2025, compounding +1.4%/yr from FY2021.
Key figures
Market cap 25.8B THB (≈ $772M) · P/E ratio 10.9 · P/S ratio 0.86 · EPS (TTM) 2.66 THB · Dividend yield 6.8% · Net margin 7.9% · Return on equity 19.7% · Return on assets (EBIT) 14.8%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 52 out of 100 (low confidence).
What moves the price
The share trades about 2% below its 52-week high and 45% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at −3% fair-value upside, at 1%, TVO screens cheaper than that median.
Fair Value models
Bear 19.42 THBFair Value 29.16 THBBull 39.58 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 9 months old). Earnings retained since then (0.5066 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.55/100
Spin-off in 2024: revenue and profit before it include the divested business. Growth is measured afresh from 2024.
What shareholders gained per year (last 5 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 5 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. Basis: EBIT basis. 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.
+11.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year+4.4%
Dividend (yield on the price)6.8%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.6% vs 1%, picking up
Profit margin 2020 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.9% → 10%
Start year 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
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).
+12.0%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+4.2%
Yearly sales growth analysts expect, extended to five years.
After inflation (Thailand: IMF forecast 1.2% a year to 2030, 1.1% from 2016 to 2025) that is about +10.7% a year for the price and +3.0% for the forecasts.
Compare Thai Vegetable Oil 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.Packaged Foods · 668 stocks
Beats the industry median on 12/15 measures
Overall it ranks above its industry peers.
Valuation
Quality Score68 · Top 25%
Fair Value upside+1% · Above median
Profitability
Return on equity (TTM)20% · Top 25%
Return on assets9% · Top 25%
Net margin (TTM)8% · Above median
Operating margin (TTM)8% · Above median
Growth and dividend
Revenue growth13% · Above median
Dividend yield (TTM)6.8% · Top 25%
Balance sheet
Debt / equity0.00× · Lowest 25%
Valuation Multiplesvs Packaged Foods 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 Vegetable Oil Public Company Limited Fair Value". https://www.fairvalue-calculator.com/stock/TVO
Frequently asked questions
Is Thai Vegetable Oil Public Company Limited (TVO) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 29.16 THB versus a price of 29.00 THB, about +1% upside (fairly valued).
What is the fair value of TVO?
Our model-based fair value for Thai Vegetable Oil Public Company Limited is 29.16 THB (as of Sep 24, 2026), built from audited fundamentals. The current price: 29.00 THB.
What is the quality score of TVO?
Thai Vegetable Oil Public Company Limited has a Quality Score of 68/100. 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 Vegetable Oil Public Company Limited (TVO)?
Our model-based price target is the fair value of 29.16 THB (as of Sep 24, 2026) from 24 valuation models. Cautious scenario 19.42 THB, optimistic scenario 39.58 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the Thai Vegetable Oil Public Company Limited stock forecast for 2026?
Our models put fair value at 29.16 THB, about +1% upside versus a price of 29.00 THB (fairly valued). Cautious scenario 19.42 THB, optimistic scenario 39.58 THB. The calculation is refreshed regularly with new filings.
What is the revenue of Thai Vegetable Oil Public Company Limited (TVO)?
Thai Vegetable Oil Public Company Limited reported trailing-twelve-month revenue of about 28.7B THB (latest available figure, as of Sep 24, 2026).
Does Thai Vegetable Oil Public Company Limited pay a dividend?
Thai Vegetable Oil Public Company Limited currently shows a dividend yield of about 6.79% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Thai Vegetable Oil Public Company Limited (TVO)?
For today's price to be fair in a discounted-cash-flow model, Thai Vegetable Oil Public Company Limited would have to grow free cash flow by +12.0 % per year for five years (discount rate 11.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +2.2 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of TVO use?
Our models discount Thai Vegetable Oil Public Company Limited at 11.6 %: a base by market capitalisation (small), damped by beta 0.16, 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 Vegetable Oil Public Company Limited that is +12.0 % 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 Vegetable Oil Public Company Limited (TVO) delivered so far?
Over the past 5 years revenue at Thai Vegetable Oil Public Company Limited grew +2.2 % a year. The price currently implies +12.0 % 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 Vegetable Oil Public Company Limited (TVO) growing?
The median revenue growth in the sector is +2.9 % a year. That is the yardstick for the growth priced into Thai Vegetable Oil Public Company Limited (+12.0 % 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 Vegetable Oil Public Company Limited (TVO)?
The free-cash-flow yield on the price is 5.17 %: that much free cash flow Thai Vegetable Oil 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 Vegetable Oil Public Company Limited (TVO)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Thai Vegetable Oil Public Company Limited it is 29.16 THB per share (as of Sep 24, 2026), against a price of 29.00 THB. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Thai Vegetable Oil Public Company Limited stock overvalued or undervalued in 2026?
As of Sep 24, 2026, TVO trades below its calculated fair value: price 29.00 THB, fair value 29.16 THB, a gap of about +1% (fairly valued). 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 TVO?
No. The price is what the market pays today (29.00 THB); the fair value is what the company's own numbers justify (29.16 THB). For Thai Vegetable Oil Public Company Limited the two are 0.1600 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is Thai Vegetable Oil Public Company Limited worth?
The market values Thai Vegetable Oil Public Company Limited at about 25.8B THB (market capitalisation, as of Sep 24, 2026). Per share that is 29.00 THB; our models calculate a fair value of 29.16 THB per share.
What do the bullish and bearish scenarios say about TVO?
Our models span a range for Thai Vegetable Oil Public Company Limited: cautious scenario 19.42 THB, base 29.16 THB, optimistic 39.58 THB per share (as of Sep 24, 2026, price 29.00 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of TVO?
Thai Vegetable Oil Public Company Limited trades at a price-to-earnings ratio of 10.9 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 29.16 THB is built from several models across several years. Other multiples: PEG 0.4, P/B 2.2, P/S 0.9, EV/EBITDA 8.5.
What is the PEG ratio of TVO?
The PEG ratio of Thai Vegetable Oil Public Company Limited is 0.38 (P/E divided by earnings growth, as of Sep 24, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Thai Vegetable Oil Public Company Limited (TVO)?
Balance-sheet figures for Thai Vegetable Oil Public Company Limited (as of Sep 24, 2026): return on equity 19.7%, debt of 0.00 per unit of equity. They feed the Quality Score of 68/100, which measures business quality independently of the share price.
How far is TVO from its 52-week high?
Thai Vegetable Oil Public Company Limited trades at 29.00 THB, about 2% below its 52-week high of 29.50 THB and 45% above the low of 20.04 THB (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 29.16 THB is for.
Which stocks are comparable to Thai Vegetable Oil Public Company Limited?
From the same area (Consumer Defensive) we also value Nestlé S.A, Danone S.A, The Kraft Heinz Company, Foshan Haitian Flavouring and Food Company, 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 Vegetable Oil Public Company Limited stock attractive at the current price?
The data as of Sep 24, 2026: price 29.00 THB, calculated fair value 29.16 THB (+1%), Quality Score 68/100, from 24 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 TVO calculated?
We run Thai Vegetable Oil Public Company Limited through 24 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 29.16 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 14.0 % above its aggregate fair value. Thai Vegetable Oil Public Company Limited currently trades 1 % 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 is the share price of Thai Vegetable Oil Public Company Limited (TVO)?
The closing price on Sep 24, 2026 was 29.00 THB. Our model-based fair value is 29.16 THB, about +1% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Thai Vegetable Oil Public Company Limited right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (19.42 THB to 39.58 THB) leaves room in how you read the outcome. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Where does the earnings growth of Thai Vegetable Oil Public Company Limited (TVO) come from?
Earnings per share at Thai Vegetable Oil Public Company Limited grew −2.6 % a year from 2014 to 2025. Broken into its drivers: revenue per share +1.6 %, EBIT margin −3.1 %, tax rate −0.7 %, residual (interest, one-offs) −0.3 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Thai Vegetable Oil Public Company Limited
How large is the market capitalisation of Thai Vegetable Oil Public Company Limited (TVO)?
The market capitalisation of Thai Vegetable Oil Public Company Limited is 25.8B THB (≈ $772M). 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 Vegetable Oil Public Company Limited (TVO)?
The price-to-sales ratio of Thai Vegetable Oil Public Company Limited is 0.86 (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 Vegetable Oil Public Company Limited (TVO)?
Earnings per share at Thai Vegetable Oil Public Company Limited are 2.66 THB (price ÷ EPS = P/E 10.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Thai Vegetable Oil Public Company Limited (TVO)?
The dividend yield of Thai Vegetable Oil Public Company Limited is 6.8% (payout 74.1%). 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 Vegetable Oil Public Company Limited (TVO)?
The net margin of Thai Vegetable Oil Public Company Limited is 7.9% (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 Vegetable Oil Public Company Limited (TVO)?
The return on equity (ROE) of Thai Vegetable Oil Public Company Limited is 19.7% (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 Vegetable Oil Public Company Limited (TVO)?
On an EBIT basis the return on assets of Thai Vegetable Oil Public Company Limited is 14.8% (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 Vegetable Oil Public Company Limited (TVO)?
The operating margin of Thai Vegetable Oil Public Company Limited is 7.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Thai Vegetable Oil Public Company Limited (TVO)?
Revenue at Thai Vegetable Oil Public Company Limited is growing +12.7% versus a year earlier (3y avg −10.8%). 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 Vegetable Oil Public Company Limited (TVO)?
Earnings per share at Thai Vegetable Oil Public Company Limited are growing +32.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Thai Vegetable Oil Public Company Limited (TVO) hold?
Thai Vegetable Oil Public Company Limited holds more cash than debt, 590M THB net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Thai Vegetable Oil Public Company Limited in the live analysis
One click puts Thai Vegetable Oil 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.
