XSpring Capital Public Company Limited (XPG) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of XSpring Capital Public Company Limited THB 1.02, price THB 0.52, upside +96.2%, quality 66 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch XSpring Capital 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
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, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range 0.4015 THB – 4.37 THB · fair‑value band 0.6880 THB – 1.39 THB · the 0.5200 THB price screens below the 1.02 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 24, 2026.
Follow XSpring Capital Public Company in your weekly email
Every Wednesday you see whether XSpring Capital 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.
XSpring Capital Public Company Limited, together with its subsidiaries, engages in the investment and securities businesses in Thailand and internationally. It operates through five segments: Securities, Fund Asset Management, Digital Assets, Asset Management, and Investment and Other.
Show more
XSpring Capital Public Company Limited, together with its subsidiaries, engages in the investment and securities businesses in Thailand and internationally. It operates through five segments: Securities, Fund Asset Management, Digital Assets, Asset Management, and Investment and Other. The company offers securities brokerage, trading, borrowing, and lending, as well as debt securities trading; derivatives agents and warrants; foreign exchange; private fund; financial advisory; and underwriting. It also manages mutual, private, and provident funds; and operates as REIT manager, limited broker, dealer, and underwriter. In addition, the company acquires non-performing loans and non-performing assets; manages portfolio and assets; and operates as digital assets broker and dealer which provides initial coin offering portal, cryptocurrency, and digital token, as well as digital token advisory and fund raising and underwriting. Further, it offers consultancy services; and invests in real estate properties. The company was formerly known as Zmico Securities Public Company Limited and changed its name to XSpring Capital Public Company Limited in March 2021. XSpring Capital Public Company Limited was founded in 1974 and is headquartered in Bangkok, Thailand.
Stock analysis
XSpring Capital Public Company Limited (XPG) currently trades at 0.5200 THB, while our model-based Fair Value estimate is 1.02 THB, implying the stock looks roughly 49.0% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 3.33 THB per share, and 8 of the 10 models we run sit above the 0.5200 THB price.
Bear case: the Multiples group reads lowest at 0.2200 THB, and 2 of the 10 models stay below the price. Evidence for this calculation is low.
Scenario range: 0.6880 THB (bear) to 1.39 THB (bull), the price of 0.5200 THB sits below 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 66/100 (solid quality), in the Financial Services sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
XSpring Capital Public Company Limited reported revenue of 1.0B THB in FY2025 versus 126M THB in FY2021, a compound +68.7%/yr. Reported net income was 181M THB in FY2025, compounding +19.6%/yr from FY2021.
Key figures
Market cap 5.6B THB (≈ $166M) · P/E ratio 26.0 · P/S ratio 4.61 · EPS (TTM) 0.0200 THB · Dividend yield 1.9% · Net margin 17.7% · Return on equity 1.4% · Return on assets (EBIT) 0.2%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 5% below its 52-week high and 30% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Financial Services peers we cover trades at −4% fair-value upside, at 96%, XPG screens cheaper than that median.
Fair Value models
Bear 0.6880 THBFair Value 1.02 THBBull 1.39 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 (0.0073 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.86/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+25.4%
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.
+77.5%
Start year 2020 (pandemic). Over 10 years: +22.3% a year
Revenue growth 23 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.
+0.5%
’12
’13
’14
’15
’16
’17
’19
’20
’21
’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. 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.
+2.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year+0.1%
Dividend (yield on the price)1.9%
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.0% vs −10%, 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.−128% → 23%
Start year 2020 (pandemic)
Growth Forecast
Little optimism in the price
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).
less than -40 %
Yearly growth needed for the next five years to justify today's price.
Compare XSpring Capital 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.Asset Management · 658 stocks
Beats the industry median on 5/14 measures
Overall it trails its industry peers.
Valuation
Quality Score65 · Above median
Fair Value upside+96% · Top 25%
Profitability
Return on equity (TTM)1% · Below median
Return on assets1% · Below median
Net margin (TTM)20% · Below median
Operating margin (TTM)18% · Below median
Growth and dividend
Revenue growth−18% · Bottom 25%
Dividend yield (TTM)1.9% · Below median
Balance sheet
Debt / equity0.01× · Below median
Valuation Multiplesvs Asset Management 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). "XSpring Capital Public Company Limited Fair Value". https://www.fairvalue-calculator.com/stock/XPG
Frequently asked questions
Is XSpring Capital Public Company Limited (XPG) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 1.02 THB versus a price of 0.5200 THB, about +96% upside (undervalued).
What is the fair value of XPG?
Our model-based fair value for XSpring Capital Public Company Limited is 1.02 THB (as of Sep 24, 2026), built from audited fundamentals. The current price: 0.5200 THB.
What is the quality score of XPG?
XSpring Capital Public Company Limited has a Quality Score of 66/100. 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 XSpring Capital Public Company Limited (XPG)?
Our model-based price target is the fair value of 1.02 THB (as of Sep 24, 2026) from 10 valuation models. Cautious scenario 0.6880 THB, optimistic scenario 1.39 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the XSpring Capital Public Company Limited stock forecast for 2026?
Our models put fair value at 1.02 THB, about +96% upside versus a price of 0.5200 THB (undervalued). Cautious scenario 0.6880 THB, optimistic scenario 1.39 THB. The calculation is refreshed regularly with new filings.
What is the revenue of XSpring Capital Public Company Limited (XPG)?
XSpring Capital Public Company Limited reported trailing-twelve-month revenue of about 822M THB (latest available figure, as of Sep 24, 2026).
Does XSpring Capital Public Company Limited pay a dividend?
XSpring Capital Public Company Limited currently shows a dividend yield of about 1.92% relative to its recent price (as of Sep 24, 2026).
What growth is priced into XSpring Capital Public Company Limited (XPG)?
For today's price to be fair in a discounted-cash-flow model, XSpring Capital Public Company Limited would have to grow free cash flow by less than minus 40 % per year for five years (discount rate 14.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +77.5 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of XPG use?
Our models discount XSpring Capital Public Company Limited at 14.6 %: a base by market capitalisation (micro), damped by beta 1.02, 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 XSpring Capital Public Company Limited that is less than minus 40 % per year a year over ten years, using the same discount rate (14.6 %) and the same formula as our fair value.
How much growth has XSpring Capital Public Company Limited (XPG) delivered so far?
Over the past 5 years revenue at XSpring Capital Public Company Limited grew +77.5 % a year. The price currently implies less than minus 40 % 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 XSpring Capital Public Company Limited (XPG) growing?
The median revenue growth in the sector is +8.4 % a year. That is the yardstick for the growth priced into XSpring Capital Public Company Limited (less than minus 40 % 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 XSpring Capital Public Company Limited (XPG)?
The free-cash-flow yield on the price is 35.52 %: that much free cash flow XSpring Capital Public Company Limited produces per unit of market value. When it exceeds the discount rate of our models (14.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of XSpring Capital Public Company Limited (XPG)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For XSpring Capital Public Company Limited it is 1.02 THB per share (as of Sep 24, 2026), against a price of 0.5200 THB. It is the blended result of 10 valuation models (cash flow, earnings, asset, dividend).
Is XSpring Capital Public Company Limited stock overvalued or undervalued in 2026?
As of Sep 24, 2026, XPG trades below its calculated fair value: price 0.5200 THB, fair value 1.02 THB, a gap of about +96% (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 XPG?
No. The price is what the market pays today (0.5200 THB); the fair value is what the company's own numbers justify (1.02 THB). For XSpring Capital Public Company Limited the two are 0.5000 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is XSpring Capital Public Company Limited worth?
The market values XSpring Capital Public Company Limited at about 5.6B THB (market capitalisation, as of Sep 24, 2026). Per share that is 0.5200 THB; our models calculate a fair value of 1.02 THB per share.
What do the bullish and bearish scenarios say about XPG?
Our models span a range for XSpring Capital Public Company Limited: cautious scenario 0.6880 THB, base 1.02 THB, optimistic 1.39 THB per share (as of Sep 24, 2026, price 0.5200 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of XPG?
XSpring Capital Public Company Limited trades at a price-to-earnings ratio of 26.0 (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 1.02 THB is built from several models across several years. Other multiples: P/B 0.5, P/S 6.8, EV/EBITDA 16.4.
How solid is the balance sheet of XSpring Capital Public Company Limited (XPG)?
Balance-sheet figures for XSpring Capital Public Company Limited (as of Sep 24, 2026): return on equity 1.4%, debt of 0.01 per unit of equity. They feed the Quality Score of 66/100, which measures business quality independently of the share price.
How far is XPG from its 52-week high?
XSpring Capital Public Company Limited trades at 0.5200 THB, about 5% below its 52-week high of 0.5500 THB and 30% above the low of 0.4015 THB (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 1.02 THB is for.
Which stocks are comparable to XSpring Capital Public Company Limited?
From the same area (Financial Services) we also value Blackstone Inc, Brookfield Corporation, KKR & Co, Apollo Global Management, Inc, 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 XSpring Capital Public Company Limited stock attractive at the current price?
The data as of Sep 24, 2026: price 0.5200 THB, calculated fair value 1.02 THB (+96%), Quality Score 66/100, from 10 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 XPG calculated?
We run XSpring Capital Public Company Limited through 10 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 1.02 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 13.0 % above its aggregate fair value. XSpring Capital Public Company Limited currently trades 96 % 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 XSpring Capital Public Company Limited (XPG)?
The closing price on Sep 24, 2026 was 0.5200 THB. Our model-based fair value is 1.02 THB, about +96% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with XSpring Capital Public Company Limited right now?
The price is below even our cautious bear case (0.6880 THB). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (66/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (0.6880 THB to 1.39 THB) leaves room in how you read the outcome.
Where does the earnings growth of XSpring Capital Public Company Limited (XPG) come from?
Earnings per share at XSpring Capital Public Company Limited grew −12.0 % a year from 2014 to 2025. Broken into its drivers: revenue per share +7.6 %, EBIT margin −17.1 %, tax rate −3.0 %, residual (interest, one-offs) +1.7 %. 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 XSpring Capital Public Company Limited
How large is the market capitalisation of XSpring Capital Public Company Limited (XPG)?
The market capitalisation of XSpring Capital Public Company Limited is 5.6B THB (≈ $166M). 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 XSpring Capital Public Company Limited (XPG)?
The price-to-sales ratio of XSpring Capital Public Company Limited is 4.61 (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 XSpring Capital Public Company Limited (XPG)?
Earnings per share at XSpring Capital Public Company Limited are 0.0200 THB (price ÷ EPS = P/E 26.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of XSpring Capital Public Company Limited (XPG)?
The dividend yield of XSpring Capital Public Company Limited is 1.9% (payout 50.0%). 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 XSpring Capital Public Company Limited (XPG)?
The net margin of XSpring Capital Public Company Limited is 17.7% (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 XSpring Capital Public Company Limited (XPG)?
The return on equity (ROE) of XSpring Capital Public Company Limited is 1.4% (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 XSpring Capital Public Company Limited (XPG)?
On an EBIT basis the return on assets of XSpring Capital Public Company Limited is 0.2% (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 XSpring Capital Public Company Limited (XPG)?
The operating margin of XSpring Capital Public Company Limited is 18.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at XSpring Capital Public Company Limited (XPG)?
Revenue at XSpring Capital Public Company Limited is growing −17.9% versus a year earlier. 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 XSpring Capital Public Company Limited (XPG)?
Earnings per share at XSpring Capital Public Company Limited are growing −19.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does XSpring Capital Public Company Limited (XPG) hold?
XSpring Capital Public Company Limited holds more cash than debt, 110M THB net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch XSpring Capital Public Company Limited in the live analysis
One click puts XSpring Capital 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.
