Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
SUC Saha-Union PCL
S

Saha-Union PCL
SET:SUC

Watchlist Manager
Saha-Union PCL
SET:SUC
Watchlist
Price: 27 THB 0.93% Market Closed
Market Cap: ฿8.1B
Write Note Create Alert

DCF Value

The DCF Value for Saha-Union PCL (SUC) under the Base Case is THB. Compared with the current market price of 27 THB, the stock appears .

Key assumptions
SUC DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth -0.9%
Net Margin 13.5%12.9%
Cash Flow Conversion 83%
Forecast Period 5 years
Model Settings
Template via FCFE
Discount Rate 5.8%
Exit Multiple 1x P/S
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time

Continue SUC Research

Summary
SUC intrinsic value, competitors valuation, and company profile.
DCF Valuation
SUC stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SUC stock valuation using valuation multiples.
Wall St Estimates
SUC price targets and financial estimates made by Wall Street analysts.
Profitability
Detailed analysis of the company's profitability.
Solvency
Analysis of the financial position and solvency of the company.
Financial Statements
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
SUC stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate