B

BGrimm Power PCL
SET:BGRIM

Watchlist Manager
BGrimm Power PCL
SET:BGRIM
Watchlist
Price: 9.5 THB -1.55% Market Closed
Market Cap: 24.8B THB

Intrinsic Value

The intrinsic value of one BGRIM stock under the Base Case scenario is 36.26 THB. Compared to the current market price of 9.5 THB, BGrimm Power PCL is Undervalued by 74%.

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

BGRIM Intrinsic Value
36.26 THB
Undervaluation 74%
Intrinsic Value
Price
B
Worst Case
Base Case
Best Case

Valuation History
BGrimm Power PCL

Valuation History Unavailable

Historical valuation for BGRIM cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%
Compare BGRIM to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about BGRIM?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about BGrimm Power PCL
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
BGrimm Power PCL

Current Assets 48.2B
Cash & Short-Term Investments 22.6B
Receivables 22.2B
Other Current Assets 3.3B
Non-Current Assets 135.4B
Long-Term Investments 8.4B
PP&E 95B
Intangibles 12.5B
Other Non-Current Assets 19.5B
Efficiency

Free Cash Flow Analysis
BGrimm Power PCL

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
BGrimm Power PCL

Revenue
55.4B THB
Cost of Revenue
-44.8B THB
Gross Profit
10.5B THB
Operating Expenses
-1.4B THB
Operating Income
9.1B THB
Other Expenses
-8.2B THB
Net Income
960.7m THB
Fundamental Scores

BGRIM Profitability Score
Profitability Due Diligence

BGrimm Power PCL's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Positive Gross Profit
Positive Operating Income
Positive 3-Years Revenue Growth
47/100
Profitability
Score

BGrimm Power PCL's profitability score is 47/100. 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 14.04 THB with a low forecast of 10.1 THB and a high forecast of 19.95 THB.

Lowest
Price Target
10.1 THB
6% Upside
Average
Price Target
14.04 THB
48% Upside
Highest
Price Target
19.95 THB
110% 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 36.26 THB.

Is BGRIM stock undervalued or overvalued?

Compared to the current market price of 9.5 THB, BGrimm Power PCL is Undervalued by 74%.

Back to Top