As of 2025-06-22, the Intrinsic Value of Siam City Cement PCL (SCCC.BK) is 193.06 THB. This SCCC.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 144.00 THB, the upside of Siam City Cement PCL is 34.10%.
The range of the Intrinsic Value is 150.73 - 261.84 THB
Based on its market price of 144.00 THB and our intrinsic valuation, Siam City Cement PCL (SCCC.BK) is undervalued by 34.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 150.73 - 261.84 | 193.06 | 34.1% |
| DCF (Growth 10y) | 165.38 - 276.90 | 208.15 | 44.6% |
| DCF (EBITDA 5y) | 110.21 - 181.24 | 145.30 | 0.9% |
| DCF (EBITDA 10y) | 138.58 - 215.40 | 174.36 | 21.1% |
| Fair Value | 426.56 - 426.56 | 426.56 | 196.22% |
| P/E | 128.97 - 160.60 | 144.12 | 0.1% |
| EV/EBITDA | 71.14 - 218.72 | 133.98 | -7.0% |
| EPV | 123.52 - 193.01 | 158.26 | 9.9% |
| DDM - Stable | 89.46 - 187.72 | 138.59 | -3.8% |
| DDM - Multi | 133.84 - 212.66 | 163.80 | 13.7% |
| Market Cap (mil) | 42,912.00 |
| Beta | 0.55 |
| Outstanding shares (mil) | 298.00 |
| Enterprise Value (mil) | 56,583.50 |
| Market risk premium | 7.44% |
| Cost of Equity | 11.62% |
| Cost of Debt | 4.25% |
| WACC | 9.06% |