BGRIM Relative Valuation - BGrimm Power PCL

Watchlist Manager

Watchlist

Price: 13.8 THB Market Closed

Market Cap: ฿36B

Relative Value

The Relative Value of one BGRIM stock under the Base Case scenario is hidden THB. Compared to the current market price of 13.8 THB, BGrimm Power PCL is hidden .

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.

What is Relative Valuation?

How is Relative Value calculated?

BGRIM Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
TH	B	BGrimm Power PCL SET:BGRIM	36B THB	0.6	31.3	8.2	13.7
US		Vistra Corp NYSE:VST	54.4B USD	3.2	56.7	14.1	34.1
SA		ACWA Power Co SAU:2082	184.5B SAR	25.9	103.5	73.8	94.7
IN		NTPC Ltd NSE:NTPC	3.6T INR	1.9	14.8	9.9	14.9
IN		Adani Power Ltd NSE:ADANIPOWER	2.9T INR	5.3	25.2	15.8	20.4
CN		CGN Power Co Ltd SZSE:003816	196.4B CNY	2.3	20.9	16.7	16.7
TH	G	Gulf Energy Development PCL SET:GULF	836.6B THB	6.9	39.1	43.5	53.3
CN		China National Nuclear Power Co Ltd SSE:601985	176.5B CNY	2.2	20.5	20.5	20.5
DE		Uniper SE XETRA:UN0	14.4B EUR	0.2	-45	3.5	10.1
US		Talen Energy Corp NASDAQ:TLN	16.1B USD	7	71	29.7	75.6
CN		SDIC Power Holdings Co Ltd SSE:600886	103.2B CNY	1.9	15.8	12.6	12.6

				Revenue Growth	P/S to Growth
TH	B	BGrimm Power PCL SET:BGRIM	Average P/S: 5.2 0.6	1%	0.6
US		Vistra Corp NYSE:VST	3.2	13%	0.2
SA		ACWA Power Co SAU:2082	25.9	22%	1.2
IN		NTPC Ltd NSE:NTPC	1.9	7%	0.3
IN		Adani Power Ltd NSE:ADANIPOWER	5.3	11%	0.5
CN		CGN Power Co Ltd SZSE:003816	2.3	4%	0.6
TH	G	Gulf Energy Development PCL SET:GULF	6.9	6%	1.2
CN		China National Nuclear Power Co Ltd SSE:601985	2.2	9%	0.2
DE		Uniper SE XETRA:UN0	0.2	3%	0.1
US		Talen Energy Corp NASDAQ:TLN	7	30%	0.2
CN		SDIC Power Holdings Co Ltd SSE:600886	1.9	2%	1

				Earnings Growth	PEG
TH	B	BGrimm Power PCL SET:BGRIM	Average P/E: 39.9 31.3	54%	0.6
US		Vistra Corp NYSE:VST	56.7	15%	3.8
SA		ACWA Power Co SAU:2082	103.5	22%	4.7
IN		NTPC Ltd NSE:NTPC	14.8	6%	2.5
IN		Adani Power Ltd NSE:ADANIPOWER	25.2	8%	3.1
CN		CGN Power Co Ltd SZSE:003816	20.9	2%	10.4
TH	G	Gulf Energy Development PCL SET:GULF	39.1	16%	2.4
CN		China National Nuclear Power Co Ltd SSE:601985	20.5	7%	2.9
DE		Uniper SE XETRA:UN0	Negative Multiple: -45	25%	N/A
US		Talen Energy Corp NASDAQ:TLN	71	8%	8.9
CN		SDIC Power Holdings Co Ltd SSE:600886	15.8	8%	2

				EBITDA Growth	EV/EBITDA to Growth
TH	B	BGrimm Power PCL SET:BGRIM	Average EV/EBITDA: 22.6 8.2	3%	2.7
US		Vistra Corp NYSE:VST	14.1	6%	2.4
SA		ACWA Power Co SAU:2082	73.8	51%	1.4
IN		NTPC Ltd NSE:NTPC	9.9	9%	1.1
IN		Adani Power Ltd NSE:ADANIPOWER	15.8	13%	1.2
CN		CGN Power Co Ltd SZSE:003816	16.7	21%	0.8
TH	G	Gulf Energy Development PCL SET:GULF	43.5	12%	3.6
CN		China National Nuclear Power Co Ltd SSE:601985	20.5	30%	0.7
DE		Uniper SE XETRA:UN0	3.5	-29%	N/A
US		Talen Energy Corp NASDAQ:TLN	29.7	57%	0.5
CN		SDIC Power Holdings Co Ltd SSE:600886	12.6	26%	0.5

				EBIT Growth	EV/EBIT to Growth
TH	B	BGrimm Power PCL SET:BGRIM	Average EV/EBIT: 33.3 13.7	2%	6.8
US		Vistra Corp NYSE:VST	34.1	12%	2.8
SA		ACWA Power Co SAU:2082	94.7	57%	1.7
IN		NTPC Ltd NSE:NTPC	14.9	11%	1.4
IN		Adani Power Ltd NSE:ADANIPOWER	20.4	12%	1.7
CN		CGN Power Co Ltd SZSE:003816	16.7	1%	16.7
TH	G	Gulf Energy Development PCL SET:GULF	53.3	15%	3.6
CN		China National Nuclear Power Co Ltd SSE:601985	20.5	7%	2.9
DE		Uniper SE XETRA:UN0	10.1	-33%	N/A
US		Talen Energy Corp NASDAQ:TLN	75.6	105%	0.7
CN		SDIC Power Holdings Co Ltd SSE:600886	12.6	3%	4.2

BGrimm Power PCL
SET:BGRIM

Relative Value

Valuation Multiples

Multiples Across Competitors

BGRIM Competitors Multiples
BGrimm Power PCL Competitors

See Also

Company

Help

Tools

Stocks

BGrimm Power PCL SET:BGRIM

Relative Value

Valuation Multiples

Multiples Across Competitors

BGRIM Competitors Multiples BGrimm Power PCL Competitors

See Also

Company

Help

Tools

Stocks

BGrimm Power PCL
SET:BGRIM

BGRIM Competitors Multiples
BGrimm Power PCL Competitors