Siam City Cement PCL
SET:SCCC
Intrinsic Value
The intrinsic value of one SCCC stock under the Base Case scenario is 268.97 THB. Compared to the current market price of 143.5 THB, Siam City Cement PCL is Undervalued by 47%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Siam City Cement PCL
Fundamental Analysis

Revenue & Expenses Breakdown
Siam City Cement PCL
Balance Sheet Decomposition
Siam City Cement PCL
Current Assets | 20.5B |
Cash & Short-Term Investments | 7.1B |
Receivables | 7.5B |
Other Current Assets | 5.9B |
Non-Current Assets | 60.7B |
Long-Term Investments | 2.7B |
PP&E | 34.9B |
Intangibles | 21B |
Other Non-Current Assets | 2.1B |
Free Cash Flow Analysis
Siam City Cement PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Siam City Cement PCL
Revenue
|
47.6B
THB
|
Cost of Revenue
|
-32.8B
THB
|
Gross Profit
|
14.9B
THB
|
Operating Expenses
|
-7.2B
THB
|
Operating Income
|
7.7B
THB
|
Other Expenses
|
-2.4B
THB
|
Net Income
|
5.3B
THB
|
SCCC Profitability Score
Profitability Due Diligence
Siam City Cement PCL's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Score
Siam City Cement PCL's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
SCCC Solvency Score
Solvency Due Diligence
Siam City Cement PCL's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Score
Siam City Cement PCL's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SCCC Price Targets Summary
Siam City Cement PCL
According to Wall Street analysts, the average 1-year price target for SCCC is 172.72 THB with a low forecast of 121.2 THB and a high forecast of 204.75 THB.
Dividends
Current shareholder yield for SCCC 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 SCCC stock under the Base Case scenario is 268.97 THB.
Compared to the current market price of 143.5 THB, Siam City Cement PCL is Undervalued by 47%.