G

GMM Grammy PCL
SET:GRAMMY

Watchlist Manager
GMM Grammy PCL
SET:GRAMMY
Watchlist
Price: 4.32 THB Market Closed
Market Cap: 3.5B THB
Section:
 

Relative Value

The Relative Value of one GRAMMY stock under the Base Case scenario is 7.51 THB. Compared to the current market price of 4.32 THB, GMM Grammy PCL is Undervalued by 42%.

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.

GRAMMY Relative Value
Base Case
7.51 THB
Undervaluation 42%
Relative Value
Price
G
Worst Case
Base Case
Best Case

Valuation Multiples

0.6
P/S
P/S
Price to Sales
0.6
vs History
96
vs Industry
66
Median 3Y
1
Median 5Y
1.3
Industry
1.5
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
21
Median 3Y
35.9
Median 5Y
34.8
Industry
17.2
More Details
8.7
P/OCF
P/OCF
Price to OCF
8.7
vs History
53
vs Industry
51
Median 3Y
10.2
Median 5Y
9.4
Industry
11.1
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
7
Median 3Y
-7.5
Median 5Y
-7.5
Industry
15.4
More Details
0.8
P/B
P/B
Price to Book Value
0.8
vs History
96
vs Industry
57
Median 3Y
1.6
Median 5Y
5
Industry
1.8
More Details
0.6
EV/S
EV/S
Enterprise Value to Sales
0.6
vs History
96
vs Industry
62
Median 3Y
1.1
Median 5Y
1.5
Industry
1.6
More Details
1.6
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.6
vs History
96
vs Industry
54
Median 3Y
2.6
Median 5Y
3.7
Industry
3.5
More Details
5.4
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
5.4
vs History
90
vs Industry
40
Median 3Y
9
Median 5Y
11.2
Industry
8.9
More Details
13.2
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
13.2
vs History
50
vs Industry
29
Median 3Y
17.3
Median 5Y
13.5
Industry
12.7
More Details
9
EV/OCF
EV/OCF
Enterprise Value to OCF
9
vs History
53
vs Industry
48
Median 3Y
10.2
Median 5Y
9.7
Industry
10.5
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
23
Median 3Y
24.7
Median 5Y
-14.8
Industry
12.7
More Details
0.5
EV/IC
EV/IC
Enterprise Value to IC
0.5
vs History
96
vs Industry
62
Median 3Y
1.1
Median 5Y
2.1
Industry
1.4
More Details

Multiples Across Competitors

GRAMMY Competitors Multiples
GMM Grammy 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
GMM Grammy PCL
SET:GRAMMY
3.5B THB 0.6 -68.8 5.4 13.2
US
Netflix Inc
NASDAQ:NFLX
385.6B USD 8.9 37 13.6 30.9
US
Walt Disney Co
NYSE:DIS
203.7B USD 2.2 16.4 12.2 16.9
LU
Spotify Technology SA
NYSE:SPOT
118.3B USD 6 71.8 44.4 46.8
US
Warner Bros Discovery Inc
NASDAQ:WBD
70.6B USD 1.9 145.6 5.1 57.1
NL
Universal Music Group NV
AEX:UMG
40.3B EUR 2.6 7.2 8.5 8.5
US
TKO Group Holdings Inc
NYSE:TKO
40.4B USD 9.3 176.4 29.8 42.6
US
Live Nation Entertainment Inc
NYSE:LYV
33.7B USD 1.4 104.7 17.2 25.3
CN
Tencent Music Entertainment Group
NYSE:TME
27.5B USD 6.1 17.8 18.5 18.5
US
Roku Inc
NASDAQ:ROKU
16.1B USD 3.5 -580.7 -172.5 -124.3
US
Warner Music Group Corp
NASDAQ:WMG
15.9B USD 2.4 44 15.1 21.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
G
GMM Grammy PCL
SET:GRAMMY
Average EV/EBITDA: 17
5.4
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
13.6
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12.2
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
44.4
40%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
8.5
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
29.8
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
17.2
19%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
18.5
22%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -172.5 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
15.1
15%
1

See Also

Summary
GRAMMY intrinsic value, competitors valuation, and company profile.
DCF Valuation
GRAMMY stock valuation using Discount Cash Flow valuation method.
Relative Valuation
GRAMMY stock valuation using valuation multiples.
Wall Street Estimates
GRAMMY 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
GRAMMY 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 306,900+ 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

© 2026 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.