S

Sahacogen (Chonburi) PCL
SET:SCG

Watchlist Manager
Sahacogen (Chonburi) PCL
SET:SCG
Watchlist
Price: 2.44 THB Market Closed
Market Cap: 2.8B THB
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one SCG stock under the Base Case scenario is 4.03 THB. Compared to the current market price of 2.44 THB, Sahacogen (Chonburi) PCL is Undervalued by 39%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

SCG Relative Value
Base Case
4.03 THB
Undervaluation 39%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

0.8
P/S
P/S
Price to Sales
0.8
vs History
82
vs Industry
63
Median 3Y
0.9
Median 5Y
0.9
Industry
1.7
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
5
Median 3Y
-23.4
Median 5Y
24.4
Industry
14.9
More Details
5.5
P/OCF
P/OCF
Price to OCF
5.5
vs History
60
vs Industry
45
Median 3Y
8.4
Median 5Y
8.1
Industry
6.8
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-18.7
Median 5Y
-27.9
Industry
14
More Details
0.8
P/B
P/B
Price to Book Value
0.8
vs History
96
vs Industry
60
Median 3Y
1.2
Median 5Y
1.3
Industry
1.4
More Details
1.7
EV/S
EV/S
Enterprise Value to Sales
1.7
vs History
26
vs Industry
59
Median 3Y
1.6
Median 5Y
1.6
Industry
2.8
More Details
43.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
43.1
vs History
30
vs Industry
4
Median 3Y
43.1
Median 5Y
30.5
Industry
7.4
More Details
15.2
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
15.2
vs History
25
vs Industry
22
Median 3Y
13.7
Median 5Y
10.3
Industry
10.3
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
10
Median 3Y
-37.7
Median 5Y
24.9
Industry
14.9
More Details
11.9
EV/OCF
EV/OCF
Enterprise Value to OCF
11.9
vs History
52
vs Industry
34
Median 3Y
14
Median 5Y
12.1
Industry
10.8
More Details
709.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
709.5
vs History
6
vs Industry
1
Median 3Y
-8.8
Median 5Y
-5.9
Industry
16.9
More Details
0.8
EV/IC
EV/IC
Enterprise Value to IC
0.8
vs History
96
vs Industry
48
Median 3Y
1
Median 5Y
1
Industry
0.9
More Details

Multiples Across Competitors

SCG Competitors Multiples
Sahacogen (Chonburi) PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Sahacogen (Chonburi) PCL
SET:SCG
2.8B THB 0.8 -11.8 15.2 -37.6
DE
Uniper SE
XETRA:UN01
562.9B EUR 2.1 -29.7 -142.5 -87.5
SA
ACWA Power Co
SAU:2082
284.4B SAR 45.2 161.8 134.3 174.5
US
Vistra Corp
NYSE:VST
47.3B USD 2.7 19.2 9.4 15.5
IN
NTPC Ltd
NSE:NTPC
3.4T INR 1.8 15.3 9.8 14.2
CN
CGN Power Co Ltd
SZSE:003816
177.8B CNY 2 16.4 13.8 13.8
CN
China National Nuclear Power Co Ltd
SSE:601985
189.8B CNY 2.4 19.8 17.8 17.8
IN
Adani Power Ltd
NSE:ADANIPOWER
2.2T INR 4 16.9 11.2 13.9
TH
Gulf Energy Development PCL
SET:GULF
717.1B THB 5.9 39.5 37.7 46.1
CN
SDIC Power Holdings Co Ltd
SSE:600886
112.3B CNY 1.9 15.9 13.8 13.8
CN
Huaneng Power International Inc
SSE:600011
100.1B CNY 0.4 13.3 13.6 13.6
P/E Multiple
Earnings Growth PEG
TH
S
Sahacogen (Chonburi) PCL
SET:SCG
Average P/E: 35.4
Negative Multiple: -11.8 		N/A N/A
DE
Uniper SE
XETRA:UN01
Negative Multiple: -29.7 N/A N/A
SA
ACWA Power Co
SAU:2082
161.8
25%
6.5
US
Vistra Corp
NYSE:VST
19.2
8%
2.4
IN
NTPC Ltd
NSE:NTPC
15.3
7%
2.2
CN
CGN Power Co Ltd
SZSE:003816
16.4
4%
4.1
CN
China National Nuclear Power Co Ltd
SSE:601985
19.8
N/A N/A
IN
Adani Power Ltd
NSE:ADANIPOWER
16.9
-10%
N/A
TH
G
Gulf Energy Development PCL
SET:GULF
39.5
27%
1.5
CN
SDIC Power Holdings Co Ltd
SSE:600886
15.9
14%
1.1
CN
Huaneng Power International Inc
SSE:600011
13.3
17%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
S
Sahacogen (Chonburi) PCL
SET:SCG
Average EV/EBITDA: 27.7
15.2
N/A N/A
DE
Uniper SE
XETRA:UN01
Negative Multiple: -142.5 N/A N/A
SA
ACWA Power Co
SAU:2082
134.3
46%
2.9
US
Vistra Corp
NYSE:VST
9.4
1%
9.4
IN
NTPC Ltd
NSE:NTPC
9.8
10%
1
CN
CGN Power Co Ltd
SZSE:003816
13.8
29%
0.5
CN
China National Nuclear Power Co Ltd
SSE:601985
17.8
N/A N/A
IN
Adani Power Ltd
NSE:ADANIPOWER
11.2
9%
1.2
TH
G
Gulf Energy Development PCL
SET:GULF
37.7
6%
6.3
CN
SDIC Power Holdings Co Ltd
SSE:600886
13.8
29%
0.5
CN
Huaneng Power International Inc
SSE:600011
13.6
39%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
S
Sahacogen (Chonburi) PCL
SET:SCG
Average EV/EBIT: 35.9
Negative Multiple: -37.6 		N/A N/A
DE
Uniper SE
XETRA:UN01
Negative Multiple: -87.5 N/A N/A
SA
ACWA Power Co
SAU:2082
174.5
54%
3.2
US
Vistra Corp
NYSE:VST
15.5
4%
3.9
IN
NTPC Ltd
NSE:NTPC
14.2
11%
1.3
CN
CGN Power Co Ltd
SZSE:003816
13.8
3%
4.6
CN
China National Nuclear Power Co Ltd
SSE:601985
17.8
N/A N/A
IN
Adani Power Ltd
NSE:ADANIPOWER
13.9
10%
1.4
TH
G
Gulf Energy Development PCL
SET:GULF
46.1
0%
N/A
CN
SDIC Power Holdings Co Ltd
SSE:600886
13.8
8%
1.7
CN
Huaneng Power International Inc
SSE:600011
13.6
4%
3.4

See Also

Summary
SCG intrinsic value, competitors valuation, and company profile.
DCF Valuation
SCG stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SCG stock valuation using valuation multiples.
Wall Street Estimates
SCG price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
SCG stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 252,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.