G

GMM Grammy PCL
SET:GRAMMY

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

Intrinsic Value

The intrinsic value of one GRAMMY stock under the Base Case scenario is 7.89 THB. Compared to the current market price of 4.32 THB, GMM Grammy PCL is Undervalued by 45%.

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

GRAMMY Intrinsic Value
7.89 THB
Undervaluation 45%
Intrinsic Value
Price
G
Worst Case
Base Case
Best Case

Valuation History
GMM Grammy PCL

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

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 GRAMMY valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for GMM Grammy PCL.

Explain Valuation
Compare GRAMMY to

Fundamental Analysis

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

Balance Sheet Decomposition
GMM Grammy PCL

Current Assets 2.4B
Cash & Short-Term Investments 843.4m
Receivables 970.9m
Other Current Assets 582.1m
Non-Current Assets 5.8B
Long-Term Investments 2.9B
PP&E 813.4m
Intangibles 1.7B
Other Non-Current Assets 402.8m
Current Liabilities 2.8B
Accounts Payable 643.1m
Accrued Liabilities 909.5m
Short-Term Debt 380m
Other Current Liabilities 852.5m
Non-Current Liabilities 1.1B
Long-Term Debt 579.2m
Other Non-Current Liabilities 493.4m
Efficiency

Free Cash Flow Analysis
GMM Grammy PCL

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
GMM Grammy PCL

Revenue
6.1B THB
Cost of Revenue
-3.8B THB
Gross Profit
2.3B THB
Operating Expenses
-2B THB
Operating Income
277.6m THB
Other Expenses
-329m THB
Net Income
-51.5m THB
Fundamental Scores

GRAMMY Profitability Score
Profitability Due Diligence

GMM Grammy PCL's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Operating Margin is Increasing
Declining Gross Margin
43/100
Profitability
Score

GMM Grammy PCL's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

GRAMMY Solvency Score
Solvency Due Diligence

GMM Grammy PCL's solvency score is 47/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Positive Net Debt
Short-Term Solvency
47/100
Solvency
Score

GMM Grammy PCL's solvency score is 47/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

GRAMMY Price Targets Summary
GMM Grammy PCL

There are no price targets for GRAMMY.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
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 GRAMMY 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 GRAMMY stock?

The intrinsic value of one GRAMMY stock under the Base Case scenario is 7.89 THB.

Is GRAMMY stock undervalued or overvalued?

Compared to the current market price of 4.32 THB, GMM Grammy PCL is Undervalued by 45%.

Back to Top