As of 2025-05-18, the Intrinsic Value of Susco PCL (SUSCO.BK) is 3.86 THB. This SUSCO.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.84 THB, the upside of Susco PCL is 35.8%.

The range of the Intrinsic Value is 2.98 - 5.12 THB.

Is SUSCO.BK undervalued or overvalued?

Based on its market price of 2.84 THB and our intrinsic valuation, Susco PCL (SUSCO.BK) is undervalued by 35.8%.

2.84 THB

Stock Price

3.86 THB

Intrinsic Value

Intrinsic Value Details

SUSCO.BK Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	2.98 - 5.12	3.86	35.8%
DCF (Growth Exit 10Y)	3.18 - 5.14	3.99	40.5%
DCF (EBITDA Exit 5Y)	3.56 - 5.33	3.92	37.9%
DCF (EBITDA Exit 10Y)	3.87 - 5.67	4.31	51.7%
Peter Lynch Fair Value	7.29 - 7.29	7.29	156.79%
P/E Multiples	1.34 - 5.59	3.19	12.4%
EV/EBITDA Multiples	2.95 - 4.81	3.19	12.5%
Earnings Power Value	1.6 - 2.42	2.01	-29.2%
Dividend Discount Model - Stable	1.76 - 3.11	2.44	-14.2%
Dividend Discount Model - Multi Stages	2.44 - 3.2	2.76	-2.8%

SUSCO.BK Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Aldrees Petroleum and Transport Services Company SJSC	70.77 - 173.04	104.69	-19.1%
GS Holdings Corp	149,688.5 - 149,688.5	149,688.5	283.8%
Thai Oil PCL	111.45 - 111.45	111.45	309%
Bangchak Corporation PCL	37.64 - 133.7	72.30	92.8%
Esso Thailand PCL	14.1 - 25.06	18.37	81.9%
Lanna Resources PCL	41.05 - 50.42	46.29	194.8%
Asian Insulators PCL	7.46 - 11.41	8.96	174.8%
WP Energy PCL	1.94 - 4.78	2.64	-19.9%
AI Energy PCL	4.13 - 5.79	4.73	294.5%
Eternal Energy PCL	-0 - -0	-0	-100.7%

SUSCO.BK Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	2,840
Beta	0.91
Outstanding shares (mil)	1,000
Enterprise Value (mil)	5,498

Market risk premium	7.9%
Cost of Equity	10.5%
Cost of Debt	4.25%
WACC	6.5%