Univanich Palm Oil Public Company Limited (UVAN) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Univanich Palm Oil Public Company Limited stock THB 14.45, price THB 13.00, upside +11.1%, quality 79 out of 100. Rating: undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
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. As of Nov 7, 2026.
How to read this chart
60‑month range 3.56 THB – 16.80 THB · fair‑value band 9.04 THB – 21.13 THB · the 13.00 THB price screens below the 14.45 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Univanich Palm Oil Public Company in your weekly email
Every Wednesday you see whether Univanich Palm Oil 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.
Univanich Palm Oil Public Company Limited, together with its subsidiaries, engages in oil palm plantations, crushing mills, and oil palm research and seed businesses in Thailand and the Philippines. It processes crude palm oil and palm kernel oil. It also offers palm seeds.
Show moreShow less
In addition, the company operates electric power plants with methane capture biogas project. The company was founded in 1968 and is headquartered in Krabi, Thailand.
Stock analysis
Univanich Palm Oil Public Company Limited (UVAN) currently trades at 13.00 THB, while our model-based Fair Value estimate is 14.45 THB, implying the stock looks roughly 10% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 30.69 THB per share, and 21 of the 26 models we run sit above the 13.00 THB price.
Bear case: the Asset-Based group reads lowest at 2.53 THB, and 5 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 9.04 THB (bear) to 21.13 THB (bull), the price of 13.00 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 79/100 (high quality), in the Consumer Defensive sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Univanich Palm Oil Public Company Limited reported revenue of 16.4B THB in FY2025 versus 11.8B THB in FY2021, a compound +8.7%/yr. Reported net income was 1.8B THB in FY2025, compounding +20.3%/yr from FY2021.
Key figures
Market cap 12.2B THB (≈ $365M) Small · P/E ratio 10.5 · P/S ratio 0.79 · EPS (TTM) 1.24 THB · Dividend yield 8.5% · Net margin 7.7% · Return on equity 23.5% · Return on assets (EBIT) 29.0% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 64 out of 100 (low confidence).
What moves the price
The share trades about 23% below its 52-week high and 18% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at 6% fair-value upside, at 11%, UVAN screens cheaper than that median.
Fair Value models
Bear9.04 THBFair Value 14.45 THBBull21.13 THB
Price 13.00 THB · Upside +11.1%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (0.1201 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. 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.Coverage ⓘCoverage = 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.
Best data coverage
FCF DCF14.04 THB19.68 THB26.98 THB81
Growth DCF13.95 THB19.02 THB25.23 THB79
Owner Earnings12.64 THB17.65 THB24.15 THB77
All 26 models by family
DCF Models
FCF DCF14.04 THB19.68 THB26.98 THB81
Owner Earnings12.64 THB17.65 THB24.15 THB77
5Y Revenue Exit16.73 THB26.73 THB39.77 THB72
5Y EBITDA Exit18.88 THB30.90 THB45.29 THB74
5Y P/E Exit21.62 THB36.21 THB52.06 THB70
10Y Revenue Exit14.89 THB22.79 THB33.88 THB66
10Y EBITDA Exit16.46 THB25.25 THB37.51 THB68
10Y P/E Exit17.94 THB28.38 THB41.96 THB63
Earnings-Based
Graham-Dodd12.72 THB47.18 THB63.76 THB64
Lynch FV11.33 THB16.18 THB21.03 THB61
PEG = 1.011.33 THB16.18 THB21.03 THB57
EPV14.07 THB15.53 THB16.70 THB74
Dividend Discount
Gordon GGM6.70 THB10.97 THB14.00 THB68
DDM Multi-Stage6.70 THB10.52 THB11.83 THB67
Multiples
P/E Multiple29.46 THB39.28 THB49.10 THB63
P/S Multiple20.98 THB27.97 THB34.97 THB58
P/B Multiple7.68 THB10.24 THB12.80 THB55
EV/EBIT29.68 THB39.10 THB48.52 THB66
EV/EBITDA25.41 THB33.40 THB41.39 THB67
EV/Revenue19.78 THB27.65 THB35.52 THB54
Asset-Based
NCAV (Graham)1.67 THB2.53 THB3.16 THB55
Growth DCF
Growth DCF13.95 THB19.02 THB25.23 THB79
Rev-Margin DCF16.73 THB26.63 THB38.55 THB72
Economic Profit
Residual Income8.48 THB10.94 THB17.44 THB74
ROIC Compounder14.84 THB17.26 THB19.76 THB72
Growth Earnings
Growth-Adj P/E21.05 THB30.08 THB39.10 THB67
The fair value above starts from this blend and is adjusted for a cyclical peak year.
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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+21.3%
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.
−4.0%
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.
+22.7%
Start year 2020 (pandemic). Over 10 years: +15.2% a year
Revenue growth 22 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.
+10.2%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
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.
+46.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year+37.7%
Dividend (yield on the price)8.5%
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.base effect: 39.8% / 16.7%
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.7% → 13%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less 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).
−1.9%
The company could shrink this much every year for the next five years and today's price would still be justified.
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 −3.1% a year for the price.
Compare Univanich Palm 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.Farm Products · 291 stocks
Beats the industry median on 12/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score79 · Top 25%
Fair Value upside+11.1% · Above median
Profitability
Return on equity (12 months)23.5% · Top 25%
Return on assets27.0% · Top 25%
Net margin (12 months)7.7% · Above median
Operating margin (12 months)9.4% · Above median
Growth and dividend
Revenue growth (quarter YoY)−37.3% · Bottom 25%
Dividend yield (12 months)8.5% · Top 25%
Balance sheet
Debt / equity0.01× · Lowest 25%
Valuation Multiplesvs Farm Products median · lower = cheaper
P/E (12 months)10.5× · Cheaper than median
P/B2.19× · Priciest 25%
P/S (12 months)0.79× · Cheaper than median
Price / free cash flow (fiscal year)8.5× · Cheaper than median
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). "Univanich Palm Oil Public Company Limited Fair Value". https://www.fairvalue-calculator.com/stock/UVAN
Frequently asked questions
Is Univanich Palm Oil Public Company Limited (UVAN) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 14.45 THB versus a price of 13.00 THB, about +11% upside (undervalued).
What is the fair value of UVAN?
Our model-based fair value for Univanich Palm Oil Public Company Limited is 14.45 THB (as of Nov 7, 2026), built from audited fundamentals. The current price: 13.00 THB.
What is the quality score of UVAN?
Univanich Palm Oil Public Company Limited has a Quality Score of 79/100. 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 Univanich Palm Oil Public Company Limited (UVAN)?
Our model-based price target is the fair value of 14.45 THB (as of Nov 7, 2026) from 26 valuation models. Cautious scenario 9.04 THB, optimistic scenario 21.13 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the Univanich Palm Oil Public Company Limited stock forecast for 2026?
Our models put fair value at 14.45 THB, about +11% upside versus a price of 13.00 THB (undervalued). Cautious scenario 9.04 THB, optimistic scenario 21.13 THB. The calculation is refreshed regularly with new filings.
What is the revenue of Univanich Palm Oil Public Company Limited (UVAN)?
Univanich Palm Oil Public Company Limited reported trailing-twelve-month revenue of about 15.4B THB (latest available figure, as of Nov 7, 2026).
Does Univanich Palm Oil Public Company Limited pay a dividend?
Univanich Palm Oil Public Company Limited currently shows a dividend yield of 8.46% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Univanich Palm Oil Public Company Limited (UVAN) and when is the ex-dividend date?
Univanich Palm Oil Public Company Limited pays a dividend of 1.10 THB per share a year, a dividend yield of 8.5%. The last ex-dividend date was Aug 27, 2026. A dividend has been paid every year since at least 2004. The payout ratio is 88.7% of earnings. Free cash flow covers the dividend 1.38 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Univanich Palm Oil Public Company Limited (UVAN)?
For today's price to be fair in a discounted-cash-flow model, Univanich Palm Oil Public Company Limited would have to grow free cash flow by -1.9 % per year for five years (discount rate 13.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +22.7 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of UVAN use?
Our models discount Univanich Palm Oil Public Company Limited at 13.1 %: a base by market capitalisation (small), 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 Univanich Palm Oil Public Company Limited that is -1.9 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.1 %) and the same formula as our fair value.
How much growth has Univanich Palm Oil Public Company Limited (UVAN) delivered so far?
Over the past 5 years revenue at Univanich Palm Oil Public Company Limited grew +22.7 % a year. The price currently implies free-cash-flow growth of -1.9 % per 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 Univanich Palm Oil Public Company Limited (UVAN) growing?
The median revenue growth in the sector is +3.6 % a year. That is the yardstick for the growth priced into Univanich Palm Oil Public Company Limited (-1.9 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Univanich Palm Oil Public Company Limited (UVAN)?
The free-cash-flow yield on the price is 11.73 %: that much free cash flow Univanich Palm Oil Public Company Limited produces per unit of market value. When it exceeds the discount rate of our models (13.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Univanich Palm Oil Public Company Limited (UVAN)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Univanich Palm Oil Public Company Limited it is 14.45 THB per share (as of Nov 7, 2026), against a price of 13.00 THB. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Univanich Palm Oil Public Company Limited stock overvalued or undervalued in 2026?
As of Nov 7, 2026, UVAN trades below its calculated fair value: price 13.00 THB, fair value 14.45 THB, a gap of about +11% (undervalued). 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 UVAN?
No. The price is what the market pays today (13.00 THB); the fair value is what the company's own numbers justify (14.45 THB). For Univanich Palm Oil Public Company Limited the two are 1.45 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is Univanich Palm Oil Public Company Limited worth?
The market values Univanich Palm Oil Public Company Limited at about 12.2B THB (market capitalisation, as of Nov 7, 2026). Per share that is 13.00 THB; our models calculate a fair value of 14.45 THB per share.
What do the bullish and bearish scenarios say about UVAN?
Our models span a range for Univanich Palm Oil Public Company Limited: cautious scenario 9.04 THB, base 14.45 THB, optimistic 21.13 THB per share (as of Nov 7, 2026, price 13.00 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of UVAN?
Univanich Palm Oil Public Company Limited trades at a price-to-earnings ratio of 10.5 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 14.45 THB is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 10.3. Other multiples: P/B 2.2, P/S 0.8, EV/EBITDA 6.1.
How solid is the balance sheet of Univanich Palm Oil Public Company Limited (UVAN)?
Balance-sheet figures for Univanich Palm Oil Public Company Limited (as of Nov 7, 2026): return on equity 23.5%, debt of 0.01 per unit of equity. They feed the Quality Score of 79/100, which measures business quality independently of the share price.
How far is UVAN from its 52-week high?
Univanich Palm Oil Public Company Limited trades at 13.00 THB, about 23% below its 52-week high of 16.80 THB and 18% above the low of 11.02 THB (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 14.45 THB is for.
Which stocks are comparable to Univanich Palm Oil Public Company Limited?
From the same area (Consumer Defensive) we also value Muyuan Foods Group, Archer-Daniels-Midland Company, Tyson Foods, Inc, Bunge Global SA, 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 Univanich Palm Oil Public Company Limited stock attractive at the current price?
The data as of Nov 7, 2026: price 13.00 THB, calculated fair value 14.45 THB (+11%), Quality Score 79/100, from 26 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 UVAN calculated?
We run Univanich Palm Oil Public Company Limited through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 14.45 THB builds on their evidence-weighted average, 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 13.3% above its aggregate fair value. Univanich Palm Oil Public Company Limited currently trades 10% 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 Univanich Palm Oil Public Company Limited (UVAN)?
The closing price on Nov 6, 2026 was 13.00 THB. Our model-based fair value is 14.45 THB, about +11% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Univanich Palm Oil Public Company Limited right now?
A fairly wide model range (9.04 THB to 21.13 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 Univanich Palm Oil Public Company Limited (UVAN) come from?
Earnings per share at Univanich Palm Oil Public Company Limited grew +12.7 % a year from 2014 to 2025. Broken into its drivers: revenue per share +14.0 %, EBIT margin −0.6 %, tax rate −0.3 %, residual (interest, one-offs) −0.4 %. 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 Univanich Palm Oil Public Company Limited
How large is the market capitalisation of Univanich Palm Oil Public Company Limited (UVAN)?
The market capitalisation of Univanich Palm Oil Public Company Limited is 12.2B THB (≈ $365M). 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 Univanich Palm Oil Public Company Limited (UVAN)?
The price-to-sales ratio of Univanich Palm Oil Public Company Limited is 0.79 (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 Univanich Palm Oil Public Company Limited (UVAN)?
Earnings per share at Univanich Palm Oil Public Company Limited are 1.24 THB (price ÷ EPS = P/E 10.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Univanich Palm Oil Public Company Limited (UVAN)?
The dividend yield of Univanich Palm Oil Public Company Limited is 8.5% (payout 88.7%). 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 Univanich Palm Oil Public Company Limited (UVAN)?
The net margin of Univanich Palm Oil Public Company Limited is 7.7% (last twelve months). 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 Univanich Palm Oil Public Company Limited (UVAN)?
The return on equity (ROE) of Univanich Palm Oil Public Company Limited is 23.5% (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 Univanich Palm Oil Public Company Limited (UVAN)?
On an EBIT basis the return on assets of Univanich Palm Oil Public Company Limited is 29.0% (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 Univanich Palm Oil Public Company Limited (UVAN)?
The operating margin of Univanich Palm Oil Public Company Limited is 9.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Univanich Palm Oil Public Company Limited (UVAN)?
Revenue at Univanich Palm Oil Public Company Limited is growing −37.3% versus a year earlier (3y avg −4.0%). 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 Univanich Palm Oil Public Company Limited (UVAN)?
Earnings per share at Univanich Palm Oil Public Company Limited are growing −70.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Univanich Palm Oil Public Company Limited (UVAN) hold?
Univanich Palm Oil Public Company Limited holds more cash than debt, 1.3B THB net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Univanich Palm Oil Public Company Limited in the live analysis
One click puts Univanich Palm Oil Public Company Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 7, 2026