Intrinsic Value

The intrinsic value of SPCG PCL (SPCG) under the Base Case is 10.05 THB per share. Compared with the current market price of 11.7 THB, the stock appears Overvalued by 14% .

The intrinsic value is calculated using the DCF method. The model assumes revenue returns to growth: about 8% a year over the next five years, after falling about 19% a year over the last five years. If revenue grew at its five-year pace of -19%, the estimate would be about ฿2.56. The value of the years after 2033 is tied to revenue, so margins count only until then.

Do our valuations actually work? See backtest results .

SPCG Intrinsic Value
฿10.05
Overvaluation 14%
Intrinsic Value
Price ฿11.7
S

SPCG is more expensive than usual. It was this expensive or more expensive on just 13% of days in the past 5 years.

Monitor SPCG
Get notified when the price drops
Track Buy Zone
20% below Intrinsic Value ฿8.04
Get notified when the price drops into your buy zone
Current Price ฿11.7
Intrinsic Value ฿10.05
Margin of Safety 20% ฿8.04
Or choose another margin of safety
0% below Intrinsic Value
10% below Intrinsic Value
30% below Intrinsic Value
40% below Intrinsic Value
50% below Intrinsic Value
Custom
Alternatives to SPCG

Fundamental Analysis

What SPCG PCL Does

Utilities

SPCG PCL is a Thai power company focused on solar energy. It develops, owns, and runs solar power plants and rooftop solar systems, then sells the electricity those systems produce. The company also designs and installs solar projects for customers who want to use solar power without building the systems themselves.

Headquarters
Thailand TH
Employees
74
IPO date
Dec 20, 2005
Read the full company overview
View Company Overview
Financials
Efficiency

Earnings Waterfall
SPCG PCL

Wall St Price Targets

Capital Returns

Competitive Landscape

What is the Intrinsic Value of one SPCG stock?

The intrinsic value for SPCG PCL (SPCG) under the Base Case is 10.05 THB.

Is SPCG stock undervalued or overvalued?

Compared with the current market price of 11.7 THB, the stock appears Overvalued by 14% .

Back to Top