Fairvalue-Calculator Fairvalue-Calculator
EN DE

X Bioscience Public Company (XBIO) Fair Value & Analysis

Consumer Defensive · TH · Market cap 972M THB

XB X Bioscience Public Company XBIO · BK
Price0.0700 THB
Fair Value0.0280 THB
Upside-60.0%
Quality94/100
Evidence: Low Range 0.0280 THB – 0.0350 THB

Fair value as of: Jun 26, 2026

From 1 valuation models · updated 3 days ago

Fair value updated Jun 26, 2026 — revised from 0.0500 THB to 0.0280 THB (−44.0%) since Jun 24, 2026. Share price −12.5% over the past month.

Price vs Fair Value (12 months)

2.87 THB 0.0426 THB Fair Value 0.0280 THB Jun 2025 Jun 2026

12‑month range 0.0426 THB – 2.87 THB · fair‑value band 0.0280 THB – 0.0350 THB · the 0.0700 THB price screens above the 0.0280 THB fair value. As of Jun 26, 2026.

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

Analysis

X Bioscience Public Company (XBIO) currently trades at 0.0700 THB, while our model-based Fair Value estimate is 0.0280 THB — implying the stock looks roughly 60.0% overvalued today. We read business quality at 94/100 (high quality), in the Consumer Defensive 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: low).

Trailing-twelve-month revenue stands at 159M THB. Revenue grew 55.6% year over year. Net debt stands at 188M THB. Fundamentals as of Jun 26, 2026

Key figures & financial health

Revenue (TTM) 159M THB
Revenue growth (YoY) +55.6%
Return on equity -130%
Free cash flow −78.9M THB FY2025
Operating margin -30.7%
EPS (TTM) -0.5700 THB
More key figures
Net debt 188M THB FY2025

Figures from reported company fundamentals (EODHD) · as of Jun 26, 2026. TTM = trailing twelve months.

About the company

X Bioscience Public Company Limited, together with its subsidiaries, sells food and beverages in Thailand. It engages in the food and beverage investment and restaurant businesses. The company also manufactures and sells biological products, as well as generates and transmits electric power. Its brands include Kagonoya, Le Boeuf, and Bake Cheese Tart. The company was formerly known as Wow Factor Public Company Limited and changed its name to X Bioscience Public Company Limited in January 2025. X Bioscience Public Company Limited was founded in 1984 and is headquartered in Bangkok, Thailand.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

X Bioscience Public Company reported revenue of 130M THB in FY2025 versus 412M THB in FY2021, a compound −25.1%/yr. Reported net income was −469M THB in FY2025.

Revenue −25.1%/yr
FY21 412M THB
FY22 344M THB
FY23 312M THB
FY24 319M THB
FY25 130M THB
Net income
FY21 −276M THB
FY22 −331M THB
FY23 −148M THB
FY24 −260M THB
FY25 −469M THB

Open the full interactive analysis →

Similar stocks

6 more Food Distribution stocks, each showing price versus our Fair Value estimate (as of Jun 26, 2026).

Stock Price Fair Value vs Fair Value
Sysco Corporation SYY $77.98 $60.42 -23%
US Foods Holding USFD $92.76 $54.78 -41%
Performance Food Group PFGC $104.39 $45.48 -56%
Jerónimo Martins, SGPS, S.A JRONF $23.70 $24.02 +1%
Bunzl plc BZLFY $17.22 $19.33 +12%
Bid Corporation BPPPF $25.52 $27.44 +8%

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap Stocks

Frequently asked questions

Is X Bioscience Public Company (XBIO) undervalued?
As of Jun 26, 2026, our model estimates a fair value of 0.0280 THB versus a price of 0.0700 THB — about −60% (overvalued). Model-based estimate, not financial advice.
What is the fair value of XBIO?
Our 21-model fair value for X Bioscience Public Company is 0.0280 THB (as of Jun 26, 2026), built from audited fundamentals. The current price is 0.0700 THB.
What is the quality score of XBIO?
X Bioscience Public Company has a Quality Score of 94/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of X Bioscience Public Company (XBIO)?
X Bioscience Public Company reported trailing-twelve-month revenue of about 159M THB (latest available figure, as of Jun 26, 2026).
What is the net profit margin of XBIO?
The net profit margin of X Bioscience Public Company is about 0.0%, meaning it keeps roughly 0.0% 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.

Educational research only · not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.