B

BGrimm Power PCL
SET:BGRIM

Watchlist Manager
BGrimm Power PCL
SET:BGRIM
Watchlist
Price: 14.9 THB -1.97%
Market Cap: 38.8B THB

Intrinsic Value

The intrinsic value of one BGRIM stock under the Base Case scenario is 31.47 THB. Compared to the current market price of 14.9 THB, BGrimm Power PCL is Undervalued by 53%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

BGRIM Intrinsic Value
31.47 THB
Undervaluation 53%
Intrinsic Value
Price
B
Base Case Scenario

Valuation History
BGrimm Power PCL

What is Valuation History?
Ask AI Assistant
What other research platforms think about BGRIM?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is BGRIM valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for BGrimm Power PCL.

Explain Valuation
Compare BGRIM to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about BGRIM?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
BGrimm Power PCL

Current Assets 45B
Cash & Short-Term Investments 20B
Receivables 22.2B
Other Current Assets 2.8B
Non-Current Assets 135.5B
Long-Term Investments 9.4B
PP&E 93.6B
Intangibles 12.4B
Other Non-Current Assets 20B
Current Liabilities 28.1B
Accounts Payable 1.3B
Accrued Liabilities 6.4B
Short-Term Debt 5.8B
Other Current Liabilities 14.6B
Non-Current Liabilities 117.5B
Long-Term Debt 97.9B
Other Non-Current Liabilities 19.6B
Efficiency

Free Cash Flow Analysis
BGrimm Power PCL

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
BGrimm Power PCL

Revenue
56.8B THB
Cost of Revenue
-46.6B THB
Gross Profit
10.2B THB
Operating Expenses
-1.5B THB
Operating Income
8.8B THB
Other Expenses
-8B THB
Net Income
739m THB
Fundamental Scores

BGRIM Profitability Score
Profitability Due Diligence

BGrimm Power PCL's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Healthy Operating Margin
ROE is Increasing
Operating Margin is Increasing
Healthy Gross Margin
45/100
Profitability
Score

BGrimm Power PCL's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

BGRIM Solvency Score
Solvency Due Diligence

BGrimm Power PCL's solvency score is 24/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
Positive Net Debt
High D/E
24/100
Solvency
Score

BGrimm Power PCL's solvency score is 24/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BGRIM Price Targets Summary
BGrimm Power PCL

Wall Street analysts forecast BGRIM stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for BGRIM is 17.72 THB with a low forecast of 14.14 THB and a high forecast of 29.4 THB.

Lowest
Price Target
14.14 THB
5% Downside
Average
Price Target
17.72 THB
19% Upside
Highest
Price Target
29.4 THB
97% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for BGRIM is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one BGRIM stock?

The intrinsic value of one BGRIM stock under the Base Case scenario is 31.47 THB.

Is BGRIM stock undervalued or overvalued?

Compared to the current market price of 14.9 THB, BGrimm Power PCL is Undervalued by 53%.

Back to Top