As of 2025-07-03, the Intrinsic Value of Star Petroleum Refining PCL (SPRC.BK) is 4.31 THB. This SPRC.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.94 THB, the upside of Star Petroleum Refining PCL is -12.70%.
The range of the Intrinsic Value is 2.48 - 9.63 THB
Based on its market price of 4.94 THB and our intrinsic valuation, Star Petroleum Refining PCL (SPRC.BK) is overvalued by 12.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2.48 - 9.63 | 4.31 | -12.7% |
| DCF (Growth 10y) | 2.35 - 8.52 | 3.95 | -20.1% |
| DCF (EBITDA 5y) | 1.44 - 3.92 | 2.40 | -51.3% |
| DCF (EBITDA 10y) | 1.65 - 4.02 | 2.56 | -48.2% |
| Fair Value | -5.74 - -5.74 | -5.74 | -216.11% |
| P/E | (2.62) - 4.07 | (0.16) | -103.2% |
| EV/EBITDA | 0.55 - 2.66 | 1.32 | -73.4% |
| EPV | (9.81) - (12.69) | (11.25) | -327.7% |
| DDM - Stable | (2.10) - (5.82) | (3.96) | -180.1% |
| DDM - Multi | 4.63 - 10.06 | 6.35 | 28.6% |
| Market Cap (mil) | 21,419.35 |
| Beta | 1.17 |
| Outstanding shares (mil) | 4,335.90 |
| Enterprise Value (mil) | 28,565.83 |
| Market risk premium | 7.44% |
| Cost of Equity | 8.61% |
| Cost of Debt | 5.50% |
| WACC | 7.30% |