S

Susco PCL
SET:SUSCO

Watchlist Manager
Susco PCL
SET:SUSCO
Watchlist
Price: 2.08 THB Market Closed
Market Cap: ฿2.1B

Relative Value

The Relative Value of one SUSCO stock under the Base Case scenario is 7.81 THB. Compared to the current market price of 2.08 THB, Susco PCL is Undervalued by 73%.

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.

SUSCO Relative Value
Base Case
7.81 THB
Undervaluation 73%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Multiples Across Competitors

SUSCO Competitors Multiples
Susco PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Susco PCL
SET:SUSCO
2B THB 0.1 8.9 4.7 11.3
JP
Fuji Oil Co Ltd
F:ACK
77.2T EUR 23 895.1 -1 805 607.9 -5 092 092.2 -1 507 979.7
IN
Reliance Industries Ltd
NSE:RELIANCE
19T INR 1.8 23.1 10.9 15.8
US
Valero Energy Corp
NYSE:VLO
67.5B USD 0.6 28.9 9.7 16.8
US
Phillips 66
NYSE:PSX
66.4B USD 0.5 15.2 11.1 19.4
US
Marathon Petroleum Corp
NYSE:MPC
64.9B USD 0.5 16.1 8.1 11.3
PL
Orlen SA
PSE:PKN
796.8B CZK 0.5 12.3 3.6 5.5
PL
Polski Koncern Naftowy Orlen SA
WSE:PKN
137.9B PLN 0.5 12.4 3.6 5.5
IN
Indian Oil Corporation Ltd
NSE:IOC
2.3T INR 0.3 6.5 4.1 5.4
JP
ENEOS Holdings Inc
TSE:5020
3.8T JPY 0.3 20.4 11.9 69.6
FI
Neste Oyj
OMXH:NESTE
19B EUR 1 131.4 44.8 44.8
P/E Multiple
Earnings Growth PEG
TH
S
Susco PCL
SET:SUSCO
Average P/E: 27.5
8.9
N/A N/A
JP
Fuji Oil Co Ltd
F:ACK
Negative Multiple: -1 805 607.9 N/A N/A
IN
Reliance Industries Ltd
NSE:RELIANCE
23.1
14%
1.6
US
Valero Energy Corp
NYSE:VLO
28.9
27%
1.1
US
Phillips 66
NYSE:PSX
15.2
5%
3
US
Marathon Petroleum Corp
NYSE:MPC
16.1
7%
2.3
PL
O
Orlen SA
PSE:PKN
12.3
5%
2.5
PL
Polski Koncern Naftowy Orlen SA
WSE:PKN
12.4
5%
2.5
IN
Indian Oil Corporation Ltd
NSE:IOC
6.5
29%
0.2
JP
ENEOS Holdings Inc
TSE:5020
20.4
17%
1.2
FI
Neste Oyj
OMXH:NESTE
131.4
109%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
S
Susco PCL
SET:SUSCO
Average EV/EBITDA: 11.2
4.7
N/A N/A
JP
Fuji Oil Co Ltd
F:ACK
Negative Multiple: -5 092 092.2
72%
N/A
IN
Reliance Industries Ltd
NSE:RELIANCE
10.9
12%
0.9
US
Valero Energy Corp
NYSE:VLO
9.7
6%
1.6
US
Phillips 66
NYSE:PSX
11.1
10%
1.1
US
Marathon Petroleum Corp
NYSE:MPC
8.1
3%
2.7
PL
O
Orlen SA
PSE:PKN
3.6
-2%
N/A
PL
Polski Koncern Naftowy Orlen SA
WSE:PKN
3.6
-2%
N/A
IN
Indian Oil Corporation Ltd
NSE:IOC
4.1
17%
0.2
JP
ENEOS Holdings Inc
TSE:5020
11.9
11%
1.1
FI
Neste Oyj
OMXH:NESTE
44.8
77%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
S
Susco PCL
SET:SUSCO
Average EV/EBIT: 20.6
11.3
N/A N/A
JP
Fuji Oil Co Ltd
F:ACK
Negative Multiple: -1 507 979.7 N/A N/A
IN
Reliance Industries Ltd
NSE:RELIANCE
15.8
14%
1.1
US
Valero Energy Corp
NYSE:VLO
16.8
8%
2.1
US
Phillips 66
NYSE:PSX
19.4
20%
1
US
Marathon Petroleum Corp
NYSE:MPC
11.3
-1%
N/A
PL
O
Orlen SA
PSE:PKN
5.5
-7%
N/A
PL
Polski Koncern Naftowy Orlen SA
WSE:PKN
5.5
-7%
N/A
IN
Indian Oil Corporation Ltd
NSE:IOC
5.4
25%
0.2
JP
ENEOS Holdings Inc
TSE:5020
69.6
N/A N/A
FI
Neste Oyj
OMXH:NESTE
44.8
51%
0.9
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett