The Siam Cement Public Company Limited (SCC) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of The Siam Cement Public Company Limited stock THB 199, price THB 235, that is 15.1% below the price, quality 54 out of 100. Rating: overvalued. Calculated from audited financials with 12 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 7, 2026.
How to read this chart
60‑month range 120.76 THB – 377.26 THB · fair‑value band 149.55 THB – 235.38 THB · the 235.00 THB price screens above the 199.40 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow The Siam Cement Public Company in your weekly email
Every Wednesday you see whether The Siam Cement Public Company is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
The Siam Cement Public Company Limited, together with its subsidiaries, operates in the cement and building materials, chemicals, and packaging businesses in Thailand and internationally.
Show moreShow less
It operates through SCG Cement and Green Solutions; SCG Smart Living and SCG Distribution and Retail; SCG Decor; SCG Chemicals; SCGP; and Other segments. The SCG Cement and Green Solutions segment produces cement, concrete products, and refractory cement, manages natural resource utilization.
The SCG Smart Living and SCG Distribution and Retail segment manufactures building materials, including roof, ceiling and wall, fiberglass insulation, wood substitute, landscape, lightweight concrete block, paint, including smart solutions for home and building, and energy management, etc.
This segment also distributes and retails cement, building materials, and other home and living products, as well as provides international supply chain solutions; and invests in logistics business.
The SCG Decor segment produces and distributes ceramic tiles, sanitary ware, and related products, services, and solutions. The SCG Chemicals segment manufactures and sells olefins, polyolefins, vinyl, other chemical products, as well as provides industrial services and solutions.
The SCGP segment engages in the integrated packaging of fiber packaging, packaging paper, consumer and performance packaging, and medical supplies and labware; and recycling of packaging material.
This segment is also involved in the fibrous business comprising foodservice packaging, and pulp and paper products. The Other segment engages in the clean energy, pertinent technologies, and investment in other businesses.
The Siam Cement Public Company Limited was founded in 1913 and is headquartered in Bangkok, Thailand.
Stock analysis
The Siam Cement Public Company Limited (SCC) currently trades at 235.00 THB, while our model-based Fair Value estimate is 199.40 THB, 15% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 288.25 THB per share, and 3 of the 12 models we run sit above the 235.00 THB price.
Bear case: the Dividend Discount group reads lowest at 67.07 THB, and 9 of the 12 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 149.55 THB (bear) to 235.38 THB (bull), the price of 235.00 THB sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 54/100 (solid quality), in the Industrials sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
The Siam Cement Public Company Limited reported revenue of 497B THB in FY2025 versus 530B THB in FY2021, a compound −1.6%/yr. Reported net income was 14.1B THB in FY2025, compounding −26.1%/yr from FY2021.
Key figures
Market cap 282B THB (≈ $8.4B) Mid · P/E ratio 21.1 · P/S ratio 0.56 · EPS (TTM) 11.16 THB · Dividend yield 2.6% · Net margin 3.2% · Return on equity 3.7% · Return on assets (EBIT) 2.7% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 32 out of 100 (low confidence).
What moves the price
The last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat.
The share trades about 15% below its 52-week high and 45% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 8% fair-value upside, at −15%, SCC screens richer than that median.
Fair Value models
Bear149.55 THBFair Value 199.40 THBBull235.38 THB
Price 235.00 THB · Downside -15.1%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (4.42 THB per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−2.8%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−4.4%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+4.4%
Start year 2020 (pandemic). Over 10 years: +1.2% a year
Revenue growth 25 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+5.6%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in THB ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in THB: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−13.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year−16.2%
Dividend (yield on the price)2.6%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−16.2% vs −11.0%, slowing
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.10% → 0%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+11.0%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+4.0%
Yearly sales growth analysts expect, extended to five years.
After inflation (Thailand: IMF forecast 1.2% a year to 2030, 1.1% from 2016 to 2025) that is about +9.7% a year for the price and +2.8% for the forecasts.
Compare The Siam Cement Public Company Limited with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Conglomerates · 304 stocks
Beats the industry median on 5/15 measures
Overall it trails its industry peers.
Valuation
Quality Score54 · Above median
Fair Value upside−15.1% · Below median
Profitability
Return on equity (12 months)3.7% · Below median
Return on assets1.7% · Below median
Net margin (12 months)3.2% · Below median
Operating margin (12 months)3.8% · Below median
Growth and dividend
Revenue growth (quarter YoY)0.7% · Below median
Dividend yield (12 months)2.6% · Above median
Balance sheet
Debt / equity0.53× · Above median
Valuation Multiplesvs Conglomerates median · lower = cheaper
P/E (12 months)21.1× · Pricier than median
P/B0.84× · Cheaper than median
P/S (12 months)0.56× · Cheaper than median
Price / free cash flow (fiscal year)10.3× · Cheaper than median
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "The Siam Cement Public Company Limited Fair Value". https://www.fairvalue-calculator.com/stock/SCC
Frequently asked questions
Is The Siam Cement Public Company Limited (SCC) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 199.40 THB versus a price of 235.00 THB, about 15% lower (overvalued).
What is the fair value of SCC?
Our model-based fair value for The Siam Cement Public Company Limited is 199.40 THB (as of Nov 7, 2026), built from audited fundamentals. The current price: 235.00 THB.
What is the quality score of SCC?
The Siam Cement Public Company Limited has a Quality Score of 54/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for The Siam Cement Public Company Limited (SCC)?
Our model-based price target is the fair value of 199.40 THB (as of Nov 7, 2026) from 12 valuation models. Cautious scenario 149.55 THB, optimistic scenario 235.38 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the The Siam Cement Public Company Limited stock forecast for 2026?
Our models put fair value at 199.40 THB, about 15% lower versus a price of 235.00 THB (overvalued). Cautious scenario 149.55 THB, optimistic scenario 235.38 THB. The calculation is refreshed regularly with new filings.
What is the revenue of The Siam Cement Public Company Limited (SCC)?
The Siam Cement Public Company Limited reported trailing-twelve-month revenue of about 508B THB (latest available figure, as of Nov 7, 2026).
Does The Siam Cement Public Company Limited pay a dividend?
The Siam Cement Public Company Limited currently shows a dividend yield of 2.55% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of The Siam Cement Public Company Limited (SCC) and when is the ex-dividend date?
The Siam Cement Public Company Limited pays a dividend of 6.00 THB per share a year, a dividend yield of 2.6%. The last ex-dividend date was Aug 5, 2026. A dividend has been paid every year since 2002. The payout ratio is 53.8% of earnings. Free cash flow covers the dividend 3.79 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into The Siam Cement Public Company Limited (SCC)?
For today's price to be fair in a discounted-cash-flow model, The Siam Cement Public Company Limited would have to grow free cash flow by +11.0 % per year for five years (discount rate 10.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +4.4 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of SCC use?
Our models discount The Siam Cement Public Company Limited at 10.3 %: a base by market capitalisation (mid), damped by beta 0.55, country premium for Thailand. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For The Siam Cement Public Company Limited that is +11.0 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.3 %) and the same formula as our fair value.
How much growth has The Siam Cement Public Company Limited (SCC) delivered so far?
Over the past 5 years revenue at The Siam Cement Public Company Limited grew +4.4 % a year. The price currently implies free-cash-flow growth of +11.0 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of The Siam Cement Public Company Limited (SCC) growing?
The median revenue growth in the sector is +9.8 % a year. That is the yardstick for the growth priced into The Siam Cement Public Company Limited (+11.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of The Siam Cement Public Company Limited (SCC)?
The free-cash-flow yield on the price is 9.68 %: that much free cash flow The Siam Cement Public Company Limited produces per unit of market value. When it exceeds the discount rate of our models (10.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of The Siam Cement Public Company Limited (SCC)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For The Siam Cement Public Company Limited it is 199.40 THB per share (as of Nov 7, 2026), against a price of 235.00 THB. It is the blended result of 12 valuation models in 7 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is The Siam Cement Public Company Limited stock overvalued or undervalued in 2026?
As of Nov 7, 2026, SCC trades above its calculated fair value: price 235.00 THB, fair value 199.40 THB, a gap of about −15% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of SCC?
No. The price is what the market pays today (235.00 THB); the fair value is what the company's own numbers justify (199.40 THB). For The Siam Cement Public Company Limited the two are 35.60 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is The Siam Cement Public Company Limited worth?
The market values The Siam Cement Public Company Limited at about 282B THB (market capitalisation, as of Nov 7, 2026). Per share that is 235.00 THB; our models calculate a fair value of 199.40 THB per share.
What do the bullish and bearish scenarios say about SCC?
Our models span a range for The Siam Cement Public Company Limited: cautious scenario 149.55 THB, base 199.40 THB, optimistic 235.38 THB per share (as of Nov 7, 2026, price 235.00 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of SCC?
The Siam Cement Public Company Limited trades at a price-to-earnings ratio of 21.1 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 199.40 THB is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings, FY2025 ex one-offs: 13.7. Other multiples: PEG 1.2, P/B 0.8, P/S 0.6, EV/EBITDA 10.1.
What is the PEG ratio of SCC?
The PEG ratio of The Siam Cement Public Company Limited is 1.24 (P/E divided by earnings growth, as of Nov 7, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of The Siam Cement Public Company Limited (SCC)?
Balance-sheet figures for The Siam Cement Public Company Limited (as of Nov 7, 2026): return on equity 3.7%, debt of 0.53 per unit of equity. They feed the Quality Score of 54/100, which measures business quality independently of the share price.
How far is SCC from its 52-week high?
The Siam Cement Public Company Limited trades at 235.00 THB, about 15% below its 52-week high of 278.00 THB and 45% above the low of 162.31 THB (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 199.40 THB is for.
Which stocks are comparable to The Siam Cement Public Company Limited?
From the same area (Industrials) we also value 3M Company, Honeywell International Inc, Swire Pacific Limited, SGH Limited, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is The Siam Cement Public Company Limited stock attractive at the current price?
The data as of Nov 7, 2026: price 235.00 THB, calculated fair value 199.40 THB (−15%), Quality Score 54/100, from 12 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of SCC calculated?
We run The Siam Cement Public Company Limited through 12 models from 7 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of 199.40 THB builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. The Siam Cement Public Company Limited itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of The Siam Cement Public Company Limited (SCC)?
The closing price on Nov 6, 2026 was 235.00 THB. Our model-based fair value is 199.40 THB, about 15% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with The Siam Cement Public Company Limited right now?
Solid but not exceptional quality (54/100) and above fair value, neither a clear bargain nor a standout compounder. The price sits in the upper half of our model range, so the margin of safety is thin. Read the verdict with care: some models are missing inputs, so the estimate scatters more than usual.
Where does the earnings growth of The Siam Cement Public Company Limited (SCC) come from?
Earnings per share at The Siam Cement Public Company Limited grew −11.4 % a year from 2014 to 2025. Broken into its drivers: revenue per share +1.4 %, EBIT margin −10.8 %, tax rate −2.4 %, residual (interest, one-offs) +0.4 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of The Siam Cement Public Company Limited
How large is the market capitalisation of The Siam Cement Public Company Limited (SCC)?
The market capitalisation of The Siam Cement Public Company Limited is 282B THB (≈ $8.4B). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of The Siam Cement Public Company Limited (SCC)?
The price-to-sales ratio of The Siam Cement Public Company Limited is 0.56 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of The Siam Cement Public Company Limited (SCC)?
Earnings per share at The Siam Cement Public Company Limited are 11.16 THB (price ÷ EPS = P/E 21.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of The Siam Cement Public Company Limited (SCC)?
The dividend yield of The Siam Cement Public Company Limited is 2.6% (payout 53.8%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of The Siam Cement Public Company Limited (SCC)?
The net margin of The Siam Cement Public Company Limited is 3.2% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of The Siam Cement Public Company Limited (SCC)?
The return on equity (ROE) of The Siam Cement Public Company Limited is 3.7% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of The Siam Cement Public Company Limited (SCC)?
On an EBIT basis the return on assets of The Siam Cement Public Company Limited is 2.7% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of The Siam Cement Public Company Limited (SCC)?
The operating margin of The Siam Cement Public Company Limited is 3.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at The Siam Cement Public Company Limited (SCC)?
Revenue at The Siam Cement Public Company Limited is growing +0.7% versus a year earlier (3y avg −4.4%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at The Siam Cement Public Company Limited (SCC)?
Earnings per share at The Siam Cement Public Company Limited are growing −33.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does The Siam Cement Public Company Limited (SCC) carry?
The net debt of The Siam Cement Public Company Limited is 312B THB (fiscal year 2025, ≈ 11.4 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch The Siam Cement Public Company Limited in the live analysis
One click puts The Siam Cement Public Company Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 7, 2026