T

Thai Oil PCL
SET:TOP

Watchlist Manager
Thai Oil PCL
SET:TOP
Watchlist
Price: 45.75 THB 2.81% Market Closed
Market Cap: ฿102.2B

EV/FCFF

4.3
Current
53%
Cheaper
vs 3-y average of 9.2

Enterprise Value to Free Cash Flow to Firm (EV/FCFF) ratio compares a company`s total enterprise value to the free cash flow available to all investors, both debt and equity holders. It shows how much investors are paying for each dollar of cash flow the business generates before interest payments.

EV/FCFF
4.3
=
Enterprise Value
฿183.7B
/
Free Cash Flow to Firm
฿38.1B

Enterprise Value to Free Cash Flow to Firm (EV/FCFF) ratio compares a company`s total enterprise value to the free cash flow available to all investors, both debt and equity holders. It shows how much investors are paying for each dollar of cash flow the business generates before interest payments.

EV/FCFF
4.3
=
Enterprise Value
฿183.7B
/
Free Cash Flow to Firm
฿38.1B

Valuation Scenarios

Thai Oil PCL is trading below its 3-year average

If EV/FCFF returns to its 3-Year Average (9.2), the stock would be worth ฿97.06 (112% upside from current price).

Statistics
Positive Scenarios
4/4
Maximum Downside
No Downside Scenarios
Maximum Upside
+192%
Average Upside
107%
Scenario EV/FCFF Value Implied Price Upside/Downside
Current Multiple 4.3 ฿45.75
0%
3-Year Average 9.2 ฿97.06
+112%
5-Year Average 7.4 ฿77.97
+70%
Industry Average 6.6 ฿69.48
+52%
Country Average 12.6 ฿133.48
+192%

Forward EV/FCFF
Today’s price vs future free cash flow to firm

Not enough data available to calculate forward EV/FCFF

Peer Comparison

All Multiples
EV/FCFF
P/E
All Countries
Close
Market Cap EV/FCFF P/E
TH
Thai Oil PCL
SET:TOP
102.2B THB 4.3 7
JP
Fuji Oil Co Ltd
F:ACK
77.2T EUR 27 425 830.1 -1 805 607.9
IN
Reliance Industries Ltd
NSE:RELIANCE
18.2T INR 32 21.8
US
Valero Energy Corp
NYSE:VLO
70.5B USD 14.8 30.2
US
Marathon Petroleum Corp
NYSE:MPC
66.1B USD 19.2 16.4
US
Phillips 66
NYSE:PSX
65.3B USD 30.3 14.9
PL
Orlen SA
PSE:PKN
859.7B CZK 9 13.3
PL
Polski Koncern Naftowy Orlen SA
WSE:PKN
149.9B PLN 9.1 13.5
FI
Neste Oyj
OMXH:NESTE
19.9B EUR 28.9 142.5
JP
ENEOS Holdings Inc
TSE:5020
3.5T JPY 10.5 18.9
IN
Indian Oil Corporation Ltd
NSE:IOC
2T INR 7.2 5.5
P/E Multiple
Earnings Growth PEG
TH
T
Thai Oil PCL
SET:TOP
Average P/E: 28.4
7
2%
3.5
JP
Fuji Oil Co Ltd
F:ACK
Negative Multiple: -1 805 607.9 N/A N/A
IN
Reliance Industries Ltd
NSE:RELIANCE
21.8
14%
1.6
US
Valero Energy Corp
NYSE:VLO
30.2
28%
1.1
US
Marathon Petroleum Corp
NYSE:MPC
16.4
6%
2.7
US
Phillips 66
NYSE:PSX
14.9
6%
2.5
PL
O
Orlen SA
PSE:PKN
13.3
8%
1.7
PL
Polski Koncern Naftowy Orlen SA
WSE:PKN
13.5
8%
1.7
FI
Neste Oyj
OMXH:NESTE
142.5
118%
1.2
JP
ENEOS Holdings Inc
TSE:5020
18.9
17%
1.1
IN
Indian Oil Corporation Ltd
NSE:IOC
5.5
29%
0.2

Market Distribution

Lower than 88% of companies in Thailand
Percentile
12th
Based on 323 companies
12th percentile
4.3
Low
0.2 — 8.8
Typical Range
8.8 — 17.3
High
17.3 —
Distribution Statistics
Thailand
Min 0.2
30th Percentile 8.8
Median 12.6
70th Percentile 17.3
Max 6 871.7

Thai Oil PCL
Glance View

Market Cap
102.2B THB
Industry
Energy

Thai Oil Public Company Limited, often recognized as a stalwart in Thailand's energy landscape, weaves its narrative through the intricate world of refining and petrochemical production. Established in 1961, the company began its journey with an objective to fortify the nation's energy independence. It operates a complex refining facility in Sriracha, one of Southeast Asia’s largest, where it meticulously transforms crude oil into a diverse product mix. This includes gasoline, diesel, and aviation fuels, alongside lube base oils and asphalt. Thai Oil's adeptness in leveraging advanced technology for refining processes contributes significantly to its efficiency, enabling it to optimize yields and align with market demands. Beyond refining, Thai Oil branches into the realms of power generation and petrochemicals, adding additional revenue streams. In the power sector, it produces electricity and steam, supplying both its operations and external customers. Its petrochemical arm delves into manufacturing products like aromatics, a fundamental component in producing plastics, textiles, and other industrial chemicals. Thai Oil's strategic geographical location and integrated operations allow it to not only meet local energy needs but also capture value in the global market by exporting surplus refined products. The company’s focus on sustainability and innovation includes initiatives aimed at reducing carbon emissions and exploring renewable energy solutions, showcasing Thai Oil’s commitment to balancing profitability with environmental stewardship. Through its multifaceted approach, Thai Oil sustains its stature as a vital player in Thailand's growth while adapting to global energy transitions.

TOP Intrinsic Value
137.6 THB
Undervaluation 67%
Intrinsic Value
Price ฿45.75
T
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