As of 2025-07-06, the Intrinsic Value of Susco PCL (SUSCO.BK) is 3.29 THB. This SUSCO.BK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.56 THB, the upside of Susco PCL is 28.40%.
The range of the Intrinsic Value is 2.39 - 4.62 THB
Based on its market price of 2.56 THB and our intrinsic valuation, Susco PCL (SUSCO.BK) is undervalued by 28.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2.39 - 4.62 | 3.29 | 28.4% |
| DCF (Growth 10y) | 2.64 - 4.73 | 3.48 | 36.0% |
| DCF (EBITDA 5y) | 2.20 - 7.50 | 3.83 | 49.6% |
| DCF (EBITDA 10y) | 2.70 - 7.54 | 4.20 | 64.1% |
| Fair Value | 7.73 - 7.73 | 7.73 | 201.79% |
| P/E | 1.34 - 3.74 | 2.32 | -9.4% |
| EV/EBITDA | 1.70 - 7.86 | 3.84 | 49.9% |
| EPV | 1.16 - 2.12 | 1.64 | -35.9% |
| DDM - Stable | 1.62 - 3.00 | 2.31 | -9.8% |
| DDM - Multi | 2.13 - 2.93 | 2.46 | -4.0% |
| Market Cap (mil) | 2,560.00 |
| Beta | 0.83 |
| Outstanding shares (mil) | 1,000.00 |
| Enterprise Value (mil) | 5,360.86 |
| Market risk premium | 7.44% |
| Cost of Equity | 11.82% |
| Cost of Debt | 4.25% |
| WACC | 6.85% |