Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.
The historical rank and industry rank for Ratch Pathana Energy PCL's Intrinsic Value: Projected FCF or its related term are showing as below:
BKK:SCG-R'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.89 Med: 1.72 Max: 3.56
Current: 2.7
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Ratch Pathana Energy PCL was 3.56. The lowest was 0.89. And the median was 1.72.
BKK:SCG-R's Price-to-Projected-FCF is ranked worse than 80.31% of 381
companies
in the Utilities - Regulated industry
Industry Median: 1.01
vs BKK:SCG-R: 2.70
Ratch Pathana Energy PCL (BKK:SCG-R) Intrinsic Value: Projected FCF Explanation
The growth multiple is capped between 8.35 and 17.74.
Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.
Ratch Pathana Energy PCL's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF
=
Share Price
/
Intrinsic Value: Projected FCF
=
2.70
/
0.99013382321666
=
2.73
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Ratch Pathana Energy PCL Intrinsic Value: Projected FCF Related Terms
Ratch Pathana Energy PCL Intrinsic Value: Projected FCF Historical Data
* Premium members only.
The historical data trend for Ratch Pathana Energy PCL's Intrinsic Value: Projected FCF can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Ratch Pathana Energy PCL Intrinsic Value: Projected FCF Chart
BKK:SCG-R vs NEE, SO, DUK: Intrinsic Value: Projected FCF Comparison
For the Utilities - Regulated Electric subindustry, Ratch Pathana Energy PCL's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
Ratch Pathana Energy PCL Price-to-Projected-FCF vs Utilities - Regulated Industry
For the Utilities - Regulated industry and Utilities sector, Ratch Pathana Energy PCL's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Ratch Pathana Energy PCL's Price-to-Projected-FCF falls into.
Ratch Pathana Energy PCL Intrinsic Value: Projected FCF Calculation
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.
The details of how we calculate the intrinsic value of stocks are described in detail here.
This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
What does a Intrinsic Value: Projected FCF of ฿1.00 mean?
Ratch Pathana Energy PCL (BKK:SCG-R) has a Intrinsic Value: Projected FCF of ฿1.00 as of Sep. 05, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Ratch Pathana Energy PCL and its competitors. According to the industry distribution chart, Ratch Pathana Energy PCL ranks #306 out of 381 companies in the Utilities - Regulated industry, placing it in the top 80.3%.
Is Ratch Pathana Energy PCL's Intrinsic Value: Projected FCF too high?
Ratch Pathana Energy PCL's current Intrinsic Value: Projected FCF is ฿1.00. Based on the distribution chart, Ratch Pathana Energy PCL ranks #306 out of 381 companies in the Utilities - Regulated industry, which is in the bottom quartile relative to peers. Overall, Ratch Pathana Energy PCL has a GF Score™ of 52/100, reflecting its overall financial health beyond just this single metric.
How does Ratch Pathana Energy PCL's Intrinsic Value: Projected FCF compare to NEE and SO?
According to the Utilities - Regulated industry distribution chart, Ratch Pathana Energy PCL ranks #306 out of 381 companies for Intrinsic Value: Projected FCF. This places Ratch Pathana Energy PCL in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 1.01. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for an Utilities - Regulated company?
The median Intrinsic Value: Projected FCF among Utilities - Regulated companies is 1.01, based on 381 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Ratch Pathana Energy PCL and its competitors. For the Utilities - Regulated industry, the median Intrinsic Value: Projected FCF is 1.01 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Ratch Pathana Energy PCL's current Intrinsic Value: Projected FCF is ฿1.00. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Ratch Pathana Energy PCL stock overvalued right now?
Ratch Pathana Energy PCL (BKK:SCG-R) has a current Intrinsic Value: Projected FCF of ฿1.00. The stock's GF Value™ is ฿2.10, compared to a current price of ฿2.70 — trading 28.6% above its estimated fair value. The current Intrinsic Value: Projected FCF is ฿1.00. Ratch Pathana Energy PCL's overall GF Score™ is 52/100 with 6 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Ratch Pathana Energy PCL (BKK:SCG-R), the current Intrinsic Value: Projected FCF is ฿1.00 as of Sep. 05, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.
Is Ratch Pathana Energy PCL (BKK:SCG-R) Overvalued in 2026?
Based on GuruFocus' analysis, Ratch Pathana Energy PCL stock appears to be overvalued.
The current stock price of ฿2.70 is trading 28.6% above its estimated GF Value™ of ฿2.10.
Key valuation signals for BKK:SCG-R:
Intrinsic Value: Projected FCF: ฿1.00
GF Value™: ฿2.10 vs. price of ฿2.70 (28.6% above fair value)
No single metric tells the full story. See the BKK:SCG-R stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Ratch Pathana Energy PCL is a small power business operator (Small Power Producer; SPP), producing and distributing electricity and steam. The company operates at the Saha Group Industrial Park, Sriracha, and produces electricity and steam using a co-generating heat power production technology (Cogeneration Combined Cycle). In addition, there are two renewable energy businesses through the operation of biomass at Saha Industrial Park, Lamphun with a capacity of 9.6 megawatts and steam 25 tons of steam per hour, and at Phran Kratai District, Kamphaeng Phet Province with a capacity of 7.5 megawatts. The company generates a majority of its revenue from the sale of electricity. Geographically, it operates only in Thailand.
52GF Score
Get the complete analysis for BKK:SCG-R
Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
BKK:SCG-R has been successfully added to your 
