As of 2025-05-20, the Intrinsic Value of Sermsuk PCL (SSC.BK) is 96.14 THB. This SSC.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 50.00 THB, the upside of Sermsuk PCL is 92.30%.
The range of the Intrinsic Value is 62.52 - 258.46 THB
Based on its market price of 50.00 THB and our intrinsic valuation, Sermsuk PCL (SSC.BK) is undervalued by 92.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 62.52 - 258.46 | 96.14 | 92.3% |
| DCF (Growth 10y) | 83.00 - 333.90 | 126.25 | 152.5% |
| DCF (EBITDA 5y) | 41.84 - 55.70 | 46.89 | -6.2% |
| DCF (EBITDA 10y) | 57.47 - 77.55 | 65.02 | 30.0% |
| Fair Value | 39.17 - 39.17 | 39.17 | -21.66% |
| P/E | 21.33 - 29.42 | 26.56 | -46.9% |
| EV/EBITDA | 23.30 - 40.25 | 31.49 | -37.0% |
| EPV | 23.22 - 27.84 | 25.53 | -48.9% |
| DDM - Stable | 22.94 - 136.01 | 79.48 | 59.0% |
| DDM - Multi | 61.20 - 273.06 | 98.99 | 98.0% |
| Market Cap (mil) | 13,295.00 |
| Beta | -0.24 |
| Outstanding shares (mil) | 265.90 |
| Enterprise Value (mil) | 11,062.99 |
| Market risk premium | 7.44% |
| Cost of Equity | 6.41% |
| Cost of Debt | 4.25% |
| WACC | 6.32% |