As of 2026-05-03, the Intrinsic Value of Super Energy Corporation PCL (SUPER.BK) is 0.22 THB. This SUPER.BK valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 0.11 THB, the upside of Super Energy Corporation PCL is 99.80%.
The range of the Intrinsic Value is (0.15) - 0.91 THB
Based on its market price of 0.11 THB and our intrinsic valuation, Super Energy Corporation PCL (SUPER.BK) is undervalued by 99.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.41) - 0.39 | (0.13) | -219.9% |
| DCF (Growth 10y) | (0.15) - 0.91 | 0.22 | 99.8% |
| DCF (EBITDA 5y) | 0.76 - 1.38 | 1.02 | 827.1% |
| DCF (EBITDA 10y) | 0.66 - 1.71 | 1.10 | 901.5% |
| Fair Value | 0.13 - 0.13 | 0.13 | 19.08% |
| P/E | 0.07 - 0.17 | 0.11 | 2.9% |
| EV/EBITDA | 0.32 - 2.04 | 0.78 | 612.7% |
| EPV | (1.31) - (1.27) | (1.29) | -1274.0% |
| DDM - Stable | 0.01 - 0.01 | 0.01 | -92.0% |
| DDM - Multi | 0.02 - 0.03 | 0.03 | -76.5% |
| Market Cap (mil) | 3,008.44 |
| Beta | 1.20 |
| Outstanding shares (mil) | 27,349.47 |
| Enterprise Value (mil) | 40,875.24 |
| Market risk premium | 7.44% |
| Cost of Equity | 51.91% |
| Cost of Debt | 10.24% |
| WACC | 10.61% |