Saha-Union Valuation

Q: What is the Fair Price of SUC-R when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

SUC-R (THB31) is trading below our estimate of [[fair value]] (THB42.68)

Is SUC-R undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

4/6

Valuation Score 4/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of SUC-R when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: SUC-R (THB31) is trading below our estimate of fair value (THB42.68)

Significantly Below Fair Value: SUC-R is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for SUC-R?

Key metric: As SUC-R is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for SUC-R. This is calculated by dividing SUC-R's market cap by their current earnings.
What is SUC-R's PE Ratio?
PE Ratio	6.4x
Earnings	฿1.40b
Market Cap	฿9.01b

SUC-R key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	0.4x
Enterprise Value/EBITDA	2.1x
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

How does SUC-R's PE Ratio compare to its peers?

The above table shows the PE ratio for SUC-R vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	23.5x
TTA Thoresen Thai Agencies	22.1x	23.0%	฿10.2b
STECON Stecon Group	50x	38.4%	฿12.0b
SCGD SCG Decor	11.6x	23.5%	฿10.1b
VNG Vanachai Group	10.5x	n/a	฿5.9b
SUC-R Saha-Union	6.4x	n/a	฿9.0b

Price-To-Earnings vs Peers: SUC-R is good value based on its Price-To-Earnings Ratio (6.4x) compared to the peer average (23.5x).

Price to Earnings Ratio vs Industry

How does SUC-R's PE Ratio compare vs other companies in the Asian Industrials Industry?

3 Companies	Price / Earnings	Estimated Growth	Market Cap

3 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: SUC-R is good value based on its Price-To-Earnings Ratio (6.4x) compared to the Asian Industrials industry average (13.3x).

Price to Earnings Ratio vs Fair Ratio

What is SUC-R's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

SUC-R PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	6.4x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate SUC-R's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

Seafco

฿1.6b

Engages in the construction of foundation and general public works in Thailand and internationally.

SEAFCO

฿1.99

-3.4%

-20.1%

Kijcharoen Engineering Electric

฿1.9b

Manufactures and distributes electrical cabinets, cable tray systems, electrical wiring equipment, and customized sheet metal works in Thailand.

KJL-F

฿18.20

n/a

C.I. Group

฿180.6m

Manufactures and distributes air conditioning and refrigeration units and parts in Thailand and internationally.

CIG-W10-R

฿0.05