EN DE

World Flex PCL (WFX) Fair Value & Analysis

Consumer Cyclical · TH · Market cap 450M THB (≈ $13.6M)

WF World Flex PCL WFX · BK
Price1.00 THB
Fair Value0.8400 THB
Upside-16.0%
Quality52/100
Watch World Flex PCL for free, get notified when fair value or trend changes. Watch for free

Strengths

Low debt · generates free cash flow

Risks

!Trades 19% ABOVE our fair value of 0.8400 THB
!Weak Growth (revenue 5y −2.2 %/yr)
!Loss-making · -3.5% net margin
!Mixed vs. peers (4/9)
Weak Growth (revenue 5y −2.2 %/yr)
Loss-making · -3.5% net margin
Low debt · generates free cash flow
Mixed vs. peers (4/9)
Narrow moat 17/100
Evidence: Medium Range 0.5300 THB – 1.15 THB Share as image

Fair value as of: Aug 14, 2026

From 11 valuation models · updated 15 days ago

Share price +2.0% over the past month.

A solid business, but trading 19% above our fair value.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

Track World Flex PCL and get told automatically when its fair value or trend turns, plus fair value for all 35,000+ stocks. 14 days of Pro free, no card. Track it free

What matters now

  • Solid but not exceptional quality (52/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (0.5300 THB to 1.15 THB) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

8.61 THB 0.6600 THB Fair Value 0.8400 THB Dec 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 14, 2026.

How to read this chart

56‑month range 0.6600 THB – 8.61 THB · fair‑value band 0.5300 THB – 1.15 THB · the 1.00 THB price screens above the 0.8400 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 14, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

World Flex PCL (WFX) currently trades at 1.00 THB, while our model-based Fair Value estimate is 0.8400 THB, implying the stock looks roughly 16.0% overvalued today. The Quality Score stands at 52/100 (solid quality), in the Consumer Cyclical 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, World Flex PCL generated revenue of 2.1B THB at a net margin of -3.5%. Revenue declined 14.5% year over year. It earns a return on equity of -4.1%. Net debt stands at 191M THB. Fundamentals as of Aug 14, 2026

Our scenario range runs from 0.5300 THB (bear case) to 1.15 THB (bull case); at 1.00 THB, the current price sits within 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 28% below its 52-week high and 104% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -26% fair-value upside, at -16%, WFX 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 2.44 THB 3.13 THB 4.20 THB 80
Rev-Margin DCF 2.40 THB 3.55 THB 4.95 THB 74
EV/EBITDA 0.9100 THB 1.22 THB 1.54 THB 54
All 11 models by family
DCF Models
FCF DCF 2.36 THB 3.09 THB 4.31 THB 38
Owner Earnings 0.8800 THB 1.16 THB 1.62 THB 31
5Y Revenue Exit 2.40 THB 3.48 THB 5.05 THB 39
5Y EBITDA Exit 1.47 THB 1.87 THB 2.40 THB 41
10Y Revenue Exit 2.31 THB 3.06 THB 3.85 THB 36
10Y EBITDA Exit 1.85 THB 2.15 THB 2.43 THB 37
Multiples
EV/EBITDA 0.9100 THB 1.22 THB 1.54 THB 54
EV/Revenue 2.66 THB 3.80 THB 4.95 THB 43
Asset-Based
NCAV (Graham) 1.86 THB 2.50 THB 3.72 THB 50
Growth DCF
Growth DCF 2.44 THB 3.13 THB 4.20 THB 80
Rev-Margin DCF 2.40 THB 3.55 THB 4.95 THB 74

Widest divergence: Growth DCF (3.13 THB) versus Multiples (1.22 THB). Highest evidence: Growth DCF (80).

Notify me when WFX reaches fair value

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

Key figures & financial health

P/S ratio 0.22 TTM
EPS (TTM) -0.1600 THB
Net margin -4.1% FY2025
Return on equity -4.1% TTM
Return on assets (EBIT) 2.1% avg 5y
Operating margin 2.9% TTM
More key figures
Growth
Revenue (TTM) 2.1B THB TTM
Revenue growth (YoY) -14.5% 3y avg -16.5%
EPS growth (YoY) -96.1%
Balance sheet & cash flow
Free cash flow 137M THB FY2025
Net debt 191M THB FY2025 · ≈ 1.4 yrs of FCF

Figures from reported company fundamentals · as of Aug 14, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 52/100

Of which business quality 52 · Market factors (momentum, volatility) 58

Profitability 15
Margins and returns on capital today
Quality Growth 33
Are margins and returns improving?
Cashflow 54
Earnings quality: real cash, not paper profit
Fin. Strength 52
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 60
Calm price path (market factor)
Momentum 56
Price trend over the last 3–12 months (market factor)
52W Momentum 58
Distance to the 52-week high (market factor)
Net Issuance 82
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

World Flex Public Company Limited manufactures and sells latex thread products in Thailand. The company provides rubber threads coated with talcum and polymer.

Full company description

World Flex Public Company Limited manufactures and sells latex thread products in Thailand. The company provides rubber threads coated with talcum and polymer. Its products are used in various applications, such as sock tops, pantyhose tops, orthopedic knit sockings, hosiery, light ribbons, alimentary and medical nettings, loom fabrics and warps, woofs, raschel fabrics, braids, laces, cords, and belts for furniture. The company offers its products under the WFX, THAITEX, QUALIFLEX, CHANG THAI, PEGASUS RED, PEGASUS BLUE, and LT RUBBER brands. It also operates in the People's Republic of China, the rest of Asia, Europe, South America, Africa, and North America. The company was founded in 1991 and is headquartered in Bangkok, Thailand. World Flex Public Company Limited operates as a subsidiary of Thai Rubber Latex Group Public Company Limited.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

World Flex PCL reported revenue of 2.1B THB in FY2025 versus 3.8B THB in FY2021, a compound −13.2%/yr. Reported net income was −87.0M THB in FY2025.

Growth Quality 18/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
2.1B THB
Latest YoY
−30.0%
Avg. revenue 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.
−16.5%
Avg. revenue 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.
−2.2%
Avg. revenue growth/yr (8Y) 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.
+2.7%
Value creation/yr 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
Revenue −13.2%/yr
FY21 3.8B THB
FY22 3.7B THB
FY23 2.7B THB
FY24 3.1B THB
FY25 2.1B THB
Net income
FY21 359M THB
FY22 198M THB
FY23 −141M THB
FY24 −130M THB
FY25 −87.0M THB

WFX screens 16% overvalued. Compare with Shenzhou International Group →

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). "World Flex PCL Fair Value". https://www.fairvalue-calculator.com/stock/WFX

Peer Group

Textile Manufacturing · 341 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 52 · Above median
Fair Value upside −16% · Above median
Return on assets -2% · Bottom 25%
Net margin (TTM) -3% · Bottom 25%
Operating margin (TTM) 3% · Below median
Revenue growth -15% · Bottom 25%
Debt / equity 0.01× · Lower than median

Valuation Multiples vs Textile Manufacturing median · lower = cheaper

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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE12 · sector 6
FUTURE0 · sector 0
PAST0 · sector 14
HEALTH99 · sector 95
DIVIDEND0 · sector 34

Insider activity: 45/100

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

Similar stocks

10 more Textile Manufacturing stocks, each showing price versus our Fair Value estimate (as of Aug 14, 2026).

Stock Price Fair Value vs Fair Value
Shenzhou International Group 2313 HK$37.94 HK$68.35 +80%
Tongkun Group 601233 ¥22.67 ¥14.53 -36%
Inner Mongolia ERDOS Resources Co 600295 ¥12.95 ¥14.35 +11%
Far Eastern New Century Corporation 1402 28.55 TWD 25.64 TWD -10%
K.P.R. Mill Limited KPRMILL ₹1,124 ₹467.49 -58%
HMT (Xiamen) New Technical Materials Co 603306 ¥71.55 ¥11.85 -83%
Zhejiang Orient Holdings 600120 ¥4.89 ¥2.21 -55%
Vardhman Textiles Limited VTL ₹591.90 ₹437.53 -26%
Albany International Corp AIN $59.92 $18.40 -69%
Isiklar Enerji ve Yapi Holding IEYHO 174.20 TRY 324.31 TRY +86%

Compare World Flex PCL 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

Discover undervalued stocks

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Fama-French 3-Factor Model Calculator Run the Fama-French 3-factor model in seconds: expected return from the market, size and value factors - free, with formula, betas and an example. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is World Flex PCL (WFX) overvalued or undervalued?
As of Aug 14, 2026, our model estimates a fair value of 0.8400 THB versus a price of 1.00 THB, about −16% (overvalued).
What is the fair value of WFX?
Our model-based fair value for World Flex PCL is 0.8400 THB (as of Aug 14, 2026), built from audited fundamentals. The current price: 1.00 THB.
What is the quality score of WFX?
World Flex PCL has a Quality Score of 52/100. 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 World Flex PCL (WFX)?
World Flex PCL reported trailing-twelve-month revenue of about 2.1B THB (latest available figure, as of Aug 14, 2026).
What is the net profit margin of WFX?
The net profit margin of World Flex PCL is about -3.5%, meaning it is currently running at a net loss. 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.

Free · no account needed

Watch World Flex PCL in the live analysis

One click puts World Flex PCL 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.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.