B

BGrimm Power PCL
SET:BGRIM

Watchlist Manager
BGrimm Power PCL
SET:BGRIM
Watchlist
Price: 14.8 THB 1.37%
Market Cap: 38.6B THB
Section:
 

Relative Value

The Relative Value of one BGRIM stock under the Base Case scenario is 49.79 THB. Compared to the current market price of 14.8 THB, BGrimm Power PCL is Undervalued by 70%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

BGRIM Relative Value
Base Case
49.79 THB
Undervaluation 70%
Relative Value
Price
B
Worst Case
Base Case
Best Case

Valuation Multiples

0.7
P/S
P/S
Price to Sales
0.7
vs History
84
vs Industry
77
Median 3Y
1.1
Median 5Y
1.5
Industry
1.7
Forward
0.7
More Details
34.7
P/E
P/E
Price to Earnings
34.7
vs History
76
vs Industry
21
Median 3Y
38.5
Median 5Y
42
Industry
15.1
Forward
21.3
More Details
2.7
P/OCF
P/OCF
Price to OCF
2.7
vs History
92
vs Industry
69
Median 3Y
5.2
Median 5Y
9.1
Industry
7.4
More Details
11.4
P/FCFE
P/FCFE
Price to FCFE
11.4
vs History
34
vs Industry
8
Median 3Y
6.9
Median 5Y
8.7
Industry
14.6
More Details
1.1
P/B
P/B
Price to Book Value
1.1
vs History
82
vs Industry
68
Median 3Y
1.7
Median 5Y
2.6
Industry
1.4
More Details
2.1
EV/S
EV/S
Enterprise Value to Sales
2.1
vs History
84
vs Industry
55
Median 3Y
2.5
Median 5Y
2.7
Industry
2.9
Forward
2.1
More Details
11.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
11.9
vs History
82
vs Industry
31
Median 3Y
13.8
Median 5Y
17.2
Industry
7.9
More Details
8.4
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
8.4
vs History
84
vs Industry
56
Median 3Y
9.7
Median 5Y
12.5
Industry
10.6
Forward
8.1
More Details
13.9
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
13.9
vs History
84
vs Industry
49
Median 3Y
15.8
Median 5Y
21
Industry
15.3
Forward
14
More Details
8.6
EV/OCF
EV/OCF
Enterprise Value to OCF
8.6
vs History
95
vs Industry
39
Median 3Y
13.1
Median 5Y
15.6
Industry
11.3
More Details
10.1
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
10.1
vs History
52
vs Industry
22
Median 3Y
20.8
Median 5Y
13.5
Industry
16.8
More Details
0.7
EV/IC
EV/IC
Enterprise Value to IC
0.7
vs History
84
vs Industry
60
Median 3Y
0.9
Median 5Y
1.2
Industry
0.9
More Details

Multiples Across Competitors

BGRIM Competitors Multiples
BGrimm Power PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
BGrimm Power PCL
SET:BGRIM
38.1B THB 0.7 34.7 8.4 13.9
DE
Uniper SE
XETRA:UN01
562.9B EUR 2.1 -29.7 -142.5 -87.5
US
Vistra Corp
NYSE:VST
58.7B USD 3.4 61.2 15 36.1
SA
ACWA Power Co
SAU:2082
184.5B SAR 25.9 103.5 73.8 94.7
IN
NTPC Ltd
NSE:NTPC
3.1T INR 1.7 13.1 9 13.7
IN
Adani Power Ltd
NSE:ADANIPOWER
2.8T INR 5 23 14.6 18.7
CN
CGN Power Co Ltd
SZSE:003816
193.4B CNY 2.3 20.6 16.5 16.5
CN
China National Nuclear Power Co Ltd
SSE:601985
177.5B CNY 2.2 20.6 20.5 20.5
TH
Gulf Energy Development PCL
SET:GULF
623.7B THB 5.2 29.2 34.8 42.8
US
Talen Energy Corp
NASDAQ:TLN
17.2B USD 7.5 76.2 31.6 80.4
CN
SDIC Power Holdings Co Ltd
SSE:600886
108.9B CNY 2 16.7 14.4 14.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
B
BGrimm Power PCL
SET:BGRIM
Average EV/EBITDA: 23.9
8.4
3%
2.8
DE
Uniper SE
XETRA:UN01
Negative Multiple: -142.5 N/A N/A
US
Vistra Corp
NYSE:VST
15
5%
3
SA
ACWA Power Co
SAU:2082
73.8
51%
1.4
IN
NTPC Ltd
NSE:NTPC
9
9%
1
IN
Adani Power Ltd
NSE:ADANIPOWER
14.6
14%
1
CN
CGN Power Co Ltd
SZSE:003816
16.5
21%
0.8
CN
China National Nuclear Power Co Ltd
SSE:601985
20.5
30%
0.7
TH
G
Gulf Energy Development PCL
SET:GULF
34.8
12%
2.9
US
Talen Energy Corp
NASDAQ:TLN
31.6
55%
0.6
CN
SDIC Power Holdings Co Ltd
SSE:600886
14.4
26%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
B
BGrimm Power PCL
SET:BGRIM
Average EV/EBIT: 35.2
13.9
2%
7
DE
Uniper SE
XETRA:UN01
Negative Multiple: -87.5 N/A N/A
US
Vistra Corp
NYSE:VST
36.1
10%
3.6
SA
ACWA Power Co
SAU:2082
94.7
57%
1.7
IN
NTPC Ltd
NSE:NTPC
13.7
11%
1.2
IN
Adani Power Ltd
NSE:ADANIPOWER
18.7
13%
1.4
CN
CGN Power Co Ltd
SZSE:003816
16.5
1%
16.5
CN
China National Nuclear Power Co Ltd
SSE:601985
20.5
7%
2.9
TH
G
Gulf Energy Development PCL
SET:GULF
42.8
16%
2.7
US
Talen Energy Corp
NASDAQ:TLN
80.4
107%
0.8
CN
SDIC Power Holdings Co Ltd
SSE:600886
14.4
3%
4.8

See Also

Summary
BGRIM intrinsic value, competitors valuation, and company profile.
DCF Valuation
BGRIM stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BGRIM stock valuation using valuation multiples.
Wall Street Estimates
BGRIM price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
BGRIM stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 303,600+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.