Intrinsic Value

The intrinsic value of BGrimm Power PCL (BGRIM) under the Base Case is 22.08 THB per share. Compared with the current market price of 19.3 THB, the stock appears Undervalued by 13% .

The intrinsic value is calculated using the DCF method. The model assumes net margin rises from 1.4% last year to 4.4% by 2031, above its five-year average of 1.5%. If net margin stayed at its five-year average of 1.5%, the estimate would be about ฿19. The value of the years after 2031 is tied to revenue, so margins count only until then.

Do our valuations actually work? See backtest results .

BGRIM Intrinsic Value
฿22.08
Undervaluation 13%
Intrinsic Value
Price ฿19.3
B

BGRIM is valued in line with its history. A discount of this size has been typical over the past 5 years.

Monitor BGRIM
Get notified when the price drops
Track Buy Zone
20% below Intrinsic Value ฿17.66
Get notified when the price drops into your buy zone
Intrinsic Value ฿22.08
Current Price ฿19.3
Margin of Safety 20% ฿17.66
Or choose another margin of safety
0% below Intrinsic Value
10% below Intrinsic Value
30% below Intrinsic Value
40% below Intrinsic Value
50% below Intrinsic Value
Custom
Alternatives to BGRIM

Fundamental Analysis

What BGrimm Power PCL Does

Utilities

B.Grimm Power PCL builds and runs power plants, mainly gas-fired plants and renewable projects. It sells electricity to Thailand’s state utility and to industrial customers that need a reliable long-term power supply. In some locations it also sells steam and related utility services to factories that sit near its plants.

Headquarters
Thailand TH
Employees
1 301
IPO date
Jul 19, 2017
Read the full company overview
View Company Overview
Financials
Efficiency

Earnings Waterfall
BGrimm Power PCL

Wall St Price Targets

Capital Returns

Competitive Landscape

What is the Intrinsic Value of one BGRIM stock?

The intrinsic value for BGrimm Power PCL (BGRIM) under the Base Case is 22.08 THB.

Is BGRIM stock undervalued or overvalued?

Compared with the current market price of 19.3 THB, the stock appears Undervalued by 13% .

Back to Top