B

BGrimm Power PCL
SET:BGRIM

Watchlist Manager
BGrimm Power PCL
SET:BGRIM
Watchlist
Price: 18.3 THB -2.66% Market Closed
Market Cap: 47.7B THB
Have any thoughts about
BGrimm Power PCL?
Write Note
Section:
 

Relative Value

The Relative Value of one BGRIM stock under the Base Case scenario is 66.54 THB. Compared to the current market price of 18.3 THB, BGrimm Power PCL is Undervalued by 72%.

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.

BGRIM Relative Value
Base Case
66.54 THB
Undervaluation 72%
Relative Value
Price
B
Worst Case
Base Case
Best Case

Valuation Multiples

0.9
P/S
P/S
Price to Sales
0.9
vs History
98
vs Industry
58
Median 3Y
1.5
Median 5Y
1.8
Industry
1.6
Forward
0.8
More Details
38.7
P/E
P/E
Price to Earnings
38.7
vs History
55
vs Industry
14
Median 3Y
39.7
Median 5Y
45.9
Industry
15.1
Forward
27.4
More Details
4.8
P/OCF
P/OCF
Price to OCF
4.8
vs History
84
vs Industry
53
Median 3Y
9.2
Median 5Y
10.3
Industry
7
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
8
Median 3Y
6.9
Median 5Y
9.3
Industry
13.9
More Details
1.3
P/B
P/B
Price to Book Value
1.3
vs History
95
vs Industry
43
Median 3Y
2.6
Median 5Y
3.2
Industry
1.4
More Details
2.4
EV/S
EV/S
Enterprise Value to Sales
2.4
vs History
92
vs Industry
50
Median 3Y
2.7
Median 5Y
3.1
Industry
2.7
Forward
2.2
More Details
12.5
EV/GP
EV/GP
Enterprise Value to Gross Profit
12.5
vs History
95
vs Industry
26
Median 3Y
18.1
Median 5Y
18.3
Industry
7.5
More Details
8.9
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
8.9
vs History
93
vs Industry
48
Median 3Y
12.9
Median 5Y
13.1
Industry
10.3
Forward
9
More Details
14.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
14.3
vs History
93
vs Industry
41
Median 3Y
22.2
Median 5Y
22.8
Industry
14.6
Forward
14.5
More Details
13.4
EV/OCF
EV/OCF
Enterprise Value to OCF
13.4
vs History
69
vs Industry
37
Median 3Y
15.6
Median 5Y
16.1
Industry
11.1
More Details
26
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
26
vs History
25
vs Industry
22
Median 3Y
14.2
Median 5Y
19.6
Industry
16.8
More Details
0.8
EV/IC
EV/IC
Enterprise Value to IC
0.8
vs History
95
vs Industry
46
Median 3Y
1.2
Median 5Y
1.3
Industry
0.9
More Details

Multiples Across Competitors

BGRIM Competitors Multiples
BGrimm Power 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
BGrimm Power PCL
SET:BGRIM
47.7B THB 0.9 38.7 8.9 14.3
DE
Uniper SE
XETRA:UN01
562.9B EUR 2.1 -29.7 -142.5 -87.5
SA
ACWA Power Co
SAU:2082
284.5B SAR 46.1 149.4 114.5 139.2
US
Vistra Corp
NYSE:VST
47.7B USD 2.9 25.7 10.3 17.2
IN
NTPC Ltd
NSE:NTPC
3.2T INR 1.8 14.6 9.9 14.7
CN
CGN Power Co Ltd
SZSE:003816
202.5B CNY 2.4 18.4 15.1 15.1
CN
China National Nuclear Power Co Ltd
SSE:601985
184.1B CNY 2.4 18.1 16.4 16.4
IN
Adani Power Ltd
NSE:ADANIPOWER
1.9T INR 3.5 15.1 10.2 12.7
TH
Gulf Energy Development PCL
SET:GULF
695.2B THB 5.7 36.5 37.9 46.7
CN
SDIC Power Holdings Co Ltd
SSE:600886
120.1B CNY 2.1 17 14.2 14.2
IN
JSW Energy Ltd
NSE:JSWENERGY
1.2T INR 10.3 59.8 25.7 36.5
P/E Multiple
Earnings Growth P/E to Growth
TH
B
BGrimm Power PCL
SET:BGRIM
Average P/E: 39.3
38.7
32%
1.2
DE
Uniper SE
XETRA:UN01
Negative Multiple: -29.7 N/A N/A
SA
ACWA Power Co
SAU:2082
149.4
48%
3.1
US
Vistra Corp
NYSE:VST
25.7
118%
0.2
IN
NTPC Ltd
NSE:NTPC
14.6
31%
0.5
CN
CGN Power Co Ltd
SZSE:003816
18.4
27%
0.7
CN
China National Nuclear Power Co Ltd
SSE:601985
18.1
25%
0.7
IN
Adani Power Ltd
NSE:ADANIPOWER
15.1
N/A N/A
TH
G
Gulf Energy Development PCL
SET:GULF
36.5
57%
0.6
CN
SDIC Power Holdings Co Ltd
SSE:600886
17
41%
0.4
IN
JSW Energy Ltd
NSE:JSWENERGY
59.8
126%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
B
BGrimm Power PCL
SET:BGRIM
Average EV/EBITDA: 26.3
8.9
21%
0.4
DE
Uniper SE
XETRA:UN01
Negative Multiple: -142.5 N/A N/A
SA
ACWA Power Co
SAU:2082
114.5
106%
1.1
US
Vistra Corp
NYSE:VST
10.3
39%
0.3
IN
NTPC Ltd
NSE:NTPC
9.9
38%
0.3
CN
CGN Power Co Ltd
SZSE:003816
15.1
89%
0.2
CN
China National Nuclear Power Co Ltd
SSE:601985
16.4
102%
0.2
IN
Adani Power Ltd
NSE:ADANIPOWER
10.2
N/A N/A
TH
G
Gulf Energy Development PCL
SET:GULF
37.9
77%
0.5
CN
SDIC Power Holdings Co Ltd
SSE:600886
14.2
123%
0.1
IN
JSW Energy Ltd
NSE:JSWENERGY
25.7
105%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
B
BGrimm Power PCL
SET:BGRIM
Average EV/EBIT: 32.7
14.3
31%
0.5
DE
Uniper SE
XETRA:UN01
Negative Multiple: -87.5 N/A N/A
SA
ACWA Power Co
SAU:2082
139.2
104%
1.3
US
Vistra Corp
NYSE:VST
17.2
64%
0.3
IN
NTPC Ltd
NSE:NTPC
14.7
43%
0.3
CN
CGN Power Co Ltd
SZSE:003816
15.1
18%
0.8
CN
China National Nuclear Power Co Ltd
SSE:601985
16.4
16%
1.1
IN
Adani Power Ltd
NSE:ADANIPOWER
12.7
N/A N/A
TH
G
Gulf Energy Development PCL
SET:GULF
46.7
35%
1.3
CN
SDIC Power Holdings Co Ltd
SSE:600886
14.2
34%
0.4
IN
JSW Energy Ltd
NSE:JSWENERGY
36.5
121%
0.3

See Also

Summary
BGRIM intrinsic value, competitors valuation, and company profile.
DCF Valuation
BGRIM stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BGRIM stock valuation using valuation multiples.
Wall Street Estimates
BGRIM 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
BGRIM 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 210,200+ value investors using Alpha Spread
Create a 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

© 2024 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.