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.
Susco PCLBKK:SUSCO-R -0.60%82 Intrinsic Value: Projected FCF is ฿7.01 as of Aug. 27, 2026. GuruFocus rates BKK:SUSCO-R with a GF Score™ of 82/100 and a GF Value™ of ฿2.72 (Modestly Undervalued). The stock has 7 warning signs investors should review. Among 625 Oil & Gas companies, Susco PCL ranks better than 86.08% on this metric.
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.
As of today (2026-08-27), Susco PCL's Intrinsic Value: Projected FCF is ฿7.01. The stock price of Susco PCL is ฿2.48493. Therefore, Susco PCL's Price-to-Intrinsic-Value-Projected-FCF of today is 0.4.
The historical rank and industry rank for Susco PCL's Intrinsic Value: Projected FCF or its related term are showing as below:
BKK:SUSCO-R'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.29 Med: 0.58 Max: 0.94
Current: 0.35
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Susco PCL was 0.94. The lowest was 0.29. And the median was 0.58.
BKK:SUSCO-R's Price-to-Projected-FCF is ranked better than 86.08% of 625
companies
in the Oil & Gas industry
Industry Median: 0.85
vs BKK:SUSCO-R: 0.35
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.
Susco 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
=
2.48493
/
7.1709215340329
=
0.35
* 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.
Susco PCL Intrinsic Value: Projected FCF Related Terms
Susco PCL Intrinsic Value: Projected FCF Historical Data
* Premium members only.
The historical data trend for Susco 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.
BKK:SUSCO-R vs MPC, VLO, PSX: Intrinsic Value: Projected FCF Comparison
For the Oil & Gas Refining & Marketing subindustry, Susco 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.
Susco PCL Price-to-Projected-FCF vs Oil & Gas Industry
For the Oil & Gas industry and Energy sector, Susco PCL's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Susco PCL's Price-to-Projected-FCF falls into.
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 ฿7.01 mean?
Susco PCL (BKK:SUSCO-R) has a Intrinsic Value: Projected FCF of ฿7.01 as of Aug. 27, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Susco PCL and its competitors. According to the industry distribution chart, Susco PCL ranks #87 out of 625 companies in the Oil & Gas industry, placing it in the top 13.9%.
Is Susco PCL's Intrinsic Value: Projected FCF too high?
Susco PCL's current Intrinsic Value: Projected FCF is ฿7.01. Based on the distribution chart, Susco PCL ranks #87 out of 625 companies in the Oil & Gas industry, which is in the top quartile — a strong position relative to peers. Overall, Susco PCL has a GF Score™ of 82/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Susco PCL's Intrinsic Value: Projected FCF compare to MPC and VLO?
According to the Oil & Gas industry distribution chart, Susco PCL ranks #87 out of 625 companies for Intrinsic Value: Projected FCF. This places Susco PCL in the top 14% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 0.85. 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 Oil & Gas company?
The median Intrinsic Value: Projected FCF among Oil & Gas companies is 0.85, based on 625 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 Susco PCL and its competitors. For the Oil & Gas industry, the median Intrinsic Value: Projected FCF is 0.85 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Susco PCL's current Intrinsic Value: Projected FCF is ฿7.01. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Susco PCL stock overvalued right now?
Based on GuruFocus' analysis, Susco PCL (BKK:SUSCO-R) is currently considered Modestly Undervalued. The stock's GF Value™ is ฿2.72, compared to a current price of ฿2.48 — trading 8.6% below its estimated fair value. The current Intrinsic Value: Projected FCF is ฿7.01. Susco PCL's overall GF Score™ is 82/100 with 7 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 Susco PCL (BKK:SUSCO-R), the current Intrinsic Value: Projected FCF is ฿7.01 as of Aug. 27, 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 Susco PCL (BKK:SUSCO-R) Overvalued in 2026?
Based on GuruFocus' analysis, Susco PCL stock appears to be undervalued.
The current stock price of ฿2.48 is trading 8.6% below its estimated GF Value™ of ฿2.72.
GuruFocus considers Susco PCL to be Modestly Undervalued.
Key valuation signals for BKK:SUSCO-R:
Intrinsic Value: Projected FCF: ฿7.01
GF Value™: ฿2.72 vs. price of ฿2.48 (8.6% below fair value)
No single metric tells the full story. See the BKK:SUSCO-R stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Susco PCL is mainly engaged in the business of distributing gasoline, diesel, and lubricants. The company sells fuel through gas stations under the Susco brand, supplying products to various industries, other oil traders, and airlines. Its product portfolio comprises benzene, diesel oil, gasohol, natural gas, liquefied petroleum gas (LPG), and lubricants. Along with its subsidiaries, the company is also involved in buying, selling, leasing, and renting electric cars; selling electric bicycles, car accessories, and automotive accessories; and providing automotive repair, maintenance, and modification services. The group has two business segments: the fuel business, which generates maximum revenue, and the electric vehicle business. Geographically, it derives maximum revenue from Thailand.
82GF Score
Get the complete analysis for BKK:SUSCO-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:SUSCO-R has been successfully added to your 
