Intrinsic Value

The intrinsic value of GMM Grammy PCL (GRAMMY) under the Base Case is 5.29 THB per share. Compared with the current market price of 4.3 THB, the stock appears Undervalued by 19% .

The intrinsic value is calculated using the DCF method. The model assumes net margin rises from -1.1% last year to 3.7% by 2031, above its five-year average of 3.2%. Revenue grows about 3% a year over the next five years, close to its five-year pace of 3%.

Do our valuations actually work? See backtest results .

GRAMMY Intrinsic Value
฿5.29
Undervaluation 19%
Intrinsic Value
Price ฿4.3
G

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

Monitor GRAMMY
Get notified when the price drops
Track Buy Zone
20% below Intrinsic Value ฿4.23
Get notified when the price drops into your buy zone
Intrinsic Value ฿5.29
Current Price ฿4.3
Margin of Safety 20% ฿4.23
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 GRAMMY

Fundamental Analysis

What GMM Grammy PCL Does

Media Communication Services

GMM Grammy is one of Thailand’s best-known entertainment companies. It makes and sells music, manages artists, produces TV and digital content, and runs live entertainment such as concerts and fan events. The company also earns from licensing its songs, shows, and characters to other media and business partners.

Headquarters
Thailand TH
Employees
1 100
IPO date
Feb 17, 1995
Read the full company overview
View Company Overview
Financials
Efficiency

Earnings Waterfall
GMM Grammy PCL

Wall St Price Targets

Capital Returns

Competitive Landscape

What is the Intrinsic Value of one GRAMMY stock?

The intrinsic value for GMM Grammy PCL (GRAMMY) under the Base Case is 5.29 THB.

Is GRAMMY stock undervalued or overvalued?

Compared with the current market price of 4.3 THB, the stock appears Undervalued by 19% .

Back to Top