Sahacogen (Chonburi) PCL
SET:SCG
Intrinsic Value
The intrinsic value of one SCG stock under the Base Case scenario is 3.16 THB. Compared to the current market price of 2.58 THB, Sahacogen (Chonburi) PCL is Undervalued by 18%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Sahacogen (Chonburi) PCL
Fundamental Analysis

Revenue & Expenses Breakdown
Sahacogen (Chonburi) PCL
Balance Sheet Decomposition
Sahacogen (Chonburi) PCL
Current Assets | 1.3B |
Cash & Short-Term Investments | 434.2m |
Receivables | 384.6m |
Other Current Assets | 481.7m |
Non-Current Assets | 7.1B |
Long-Term Investments | 134.8m |
PP&E | 6.6B |
Intangibles | 137.9m |
Other Non-Current Assets | 217m |
Free Cash Flow Analysis
Sahacogen (Chonburi) PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Sahacogen (Chonburi) PCL
Revenue
|
3.6B
THB
|
Cost of Revenue
|
-3.4B
THB
|
Gross Profit
|
141.8m
THB
|
Operating Expenses
|
-304.1m
THB
|
Operating Income
|
-162.4m
THB
|
Other Expenses
|
-79.2m
THB
|
Net Income
|
-241.5m
THB
|
SCG Profitability Score
Profitability Due Diligence
Sahacogen (Chonburi) PCL's profitability score is 29/100. The higher the profitability score, the more profitable the company is.
Score
Sahacogen (Chonburi) PCL's profitability score is 29/100. The higher the profitability score, the more profitable the company is.
SCG Solvency Score
Solvency Due Diligence
Sahacogen (Chonburi) PCL's solvency score is 26/100. The higher the solvency score, the more solvent the company is.
Score
Sahacogen (Chonburi) PCL's solvency score is 26/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SCG Price Targets Summary
Sahacogen (Chonburi) PCL
Dividends
Current shareholder yield for SCG is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one SCG stock under the Base Case scenario is 3.16 THB.
Compared to the current market price of 2.58 THB, Sahacogen (Chonburi) PCL is Undervalued by 18%.