S

Sahacogen (Chonburi) PCL
SET:SCG

Watchlist Manager
Sahacogen (Chonburi) PCL
SET:SCG
Watchlist
Price: 2.14 THB -1.83% Market Closed
Market Cap: 2.5B THB
Section:
 

Relative Value

The Relative Value of one SCG stock under the Base Case scenario is 3.41 THB. Compared to the current market price of 2.14 THB, Sahacogen (Chonburi) PCL is Undervalued by 37%.

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
3.41 THB
Undervaluation 37%
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
77
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
-10.6
Median 5Y
-8.7
Industry
15.1
More Details
6.2
P/OCF
P/OCF
Price to OCF
6.2
vs History
60
vs Industry
45
Median 3Y
7.6
Median 5Y
7.6
Industry
7.4
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-7.4
Median 5Y
-23
Industry
14.6
More Details
0.8
P/B
P/B
Price to Book Value
0.8
vs History
93
vs Industry
60
Median 3Y
1.2
Median 5Y
1.2
Industry
1.4
More Details
2
EV/S
EV/S
Enterprise Value to Sales
2
vs History
4
vs Industry
59
Median 3Y
1.7
Median 5Y
1.6
Industry
2.9
More Details
82.5
EV/GP
EV/GP
Enterprise Value to Gross Profit
82.5
vs History
12
vs Industry
4
Median 3Y
37.1
Median 5Y
35.6
Industry
7.9
More Details
21.9
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
21.9
vs History
3
vs Industry
22
Median 3Y
17.2
Median 5Y
11.7
Industry
10.6
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
10
Median 3Y
-31.3
Median 5Y
21.7
Industry
15.3
More Details
16
EV/OCF
EV/OCF
Enterprise Value to OCF
16
vs History
30
vs Industry
34
Median 3Y
16
Median 5Y
13.3
Industry
11.3
More Details
23.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
23.5
vs History
17
vs Industry
1
Median 3Y
-7.7
Median 5Y
-5.9
Industry
16.8
More Details
0.9
EV/IC
EV/IC
Enterprise Value to IC
0.9
vs History
87
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
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Sahacogen (Chonburi) PCL
SET:SCG
2.5B THB 0.8 -8.7 21.9 -31.3
DE
Uniper SE
XETRA:UN01
562.9B EUR 2.1 -29.7 -142.5 -87.5
US
Vistra Corp
NYSE:VST
56.6B USD 3.2 58.3 14.6 35.1
SA
ACWA Power Co
SAU:2082
184.5B SAR 25.9 103.5 73.8 94.7
IN
NTPC Ltd
NSE:NTPC
3.1T INR 1.7 13.1 9 13.6
IN
Adani Power Ltd
NSE:ADANIPOWER
2.7T INR 4.9 22.7 14.5 18.5
CN
CGN Power Co Ltd
SZSE:003816
194.4B CNY 2.3 20.7 16.6 16.6
CN
China National Nuclear Power Co Ltd
SSE:601985
180B CNY 2.2 20.9 20.6 20.6
TH
Gulf Energy Development PCL
SET:GULF
620B THB 5.1 29 34.7 42.6
US
Talen Energy Corp
NASDAQ:TLN
17.1B USD 7.5 75.6 31.4 79.9
CN
Huaneng Power International Inc
SSE:600011
109.3B CNY 0.5 9.4 12.6 12.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
S
Sahacogen (Chonburi) PCL
SET:SCG
Average EV/EBITDA: 25
21.9
N/A N/A
DE
Uniper SE
XETRA:UN01
Negative Multiple: -142.5 N/A N/A
US
Vistra Corp
NYSE:VST
14.6
5%
2.9
SA
ACWA Power Co
SAU:2082
73.8
51%
1.4
IN
NTPC Ltd
NSE:NTPC
9
9%
1
IN
Adani Power Ltd
NSE:ADANIPOWER
14.5
14%
1
CN
CGN Power Co Ltd
SZSE:003816
16.6
21%
0.8
CN
China National Nuclear Power Co Ltd
SSE:601985
20.6
30%
0.7
TH
G
Gulf Energy Development PCL
SET:GULF
34.7
12%
2.9
US
Talen Energy Corp
NASDAQ:TLN
31.4
55%
0.6
CN
Huaneng Power International Inc
SSE:600011
12.6
38%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
S
Sahacogen (Chonburi) PCL
SET:SCG
Average EV/EBIT: 37.1
Negative Multiple: -31.3 		N/A N/A
DE
Uniper SE
XETRA:UN01
Negative Multiple: -87.5 N/A N/A
US
Vistra Corp
NYSE:VST
35.1
10%
3.5
SA
ACWA Power Co
SAU:2082
94.7
57%
1.7
IN
NTPC Ltd
NSE:NTPC
13.6
11%
1.2
IN
Adani Power Ltd
NSE:ADANIPOWER
18.5
13%
1.4
CN
CGN Power Co Ltd
SZSE:003816
16.6
1%
16.6
CN
China National Nuclear Power Co Ltd
SSE:601985
20.6
7%
2.9
TH
G
Gulf Energy Development PCL
SET:GULF
42.6
16%
2.7
US
Talen Energy Corp
NASDAQ:TLN
79.9
107%
0.7
CN
Huaneng Power International Inc
SSE:600011
12.6
7%
1.8

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 304,100+ value investors using Alpha Spread
Create 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.