Warrix Sport PCL
SET:WARRIX
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
W
|
Warrix Sport PCL
SET:WARRIX
|
TH |
Intrinsic Value
The intrinsic value of Warrix Sport PCL (WARRIX) under the Base Case is 2.55 THB per share. Compared with the current market price of 1.15 THB, the stock appears Undervalued by 55% .
The intrinsic value is calculated using the DCF method. The model assumes revenue grows about 12% in 2026, then slows: about 5% a year on average over the next five years, less than a third of its five-year pace of 21%. Net margin ends at 4.5% by 2031, below its five-year average of 7.2%.
Do our valuations actually work? See backtest results .
Cheap or expensive for this stock?
This block shows whether today’s valuation is cheap or expensive compared with the stock’s own history, and what happened after similar valuations in the past.
We compare the gap between the stock’s price and our estimated value over time.
- Undervalued can still be historically expensive. The stock may trade below our estimated value, but usually offer an even bigger discount.
- Overvalued can still be historically cheap. The stock may trade above our estimated value, but usually carry an even higher premium.
Market expectations can differ from our model, which may not fully capture everything affecting the price. That is why some stocks regularly trade above our estimated value and others below it.
The scale and chart show how today’s valuation compares with the past. The cards summarize past returns and waiting times until the stock stopped being cheap or expensive. This can happen because the price changed, our estimated value changed, or both.
Only completed periods are included. These are past results, not forecasts. The usual historical range does not necessarily mean fair value.
Fundamental Analysis
What Warrix Sport PCL Does
Warrix Sport PCL designs, sources, and sells sports apparel and related gear under the Warrix brand. Its product range includes team jerseys, training wear, casual sports clothing, and other football-focused items for players, clubs, schools, and fans. The company makes money mainly by selling these products through retail and wholesale channels, as well as by supplying branded uniforms and merchandise for teams and organizations.
- Headquarters
- Thailand TH
- IPO date
- Dec 21, 2022
Earnings Waterfall
Warrix Sport PCL
The intrinsic value for Warrix Sport PCL (WARRIX) under the Base Case is 2.55 THB.
Compared with the current market price of 1.15 THB, the stock appears Undervalued by 55% .