B

BGrimm Power PCL
SET:BGRIM

Watchlist Manager
BGrimm Power PCL
SET:BGRIM
Watchlist
Price: 20.4 THB Market Closed
Market Cap: 53.2B THB
Have any thoughts about
BGrimm Power PCL?
Write Note

Intrinsic Value

The intrinsic value of one BGRIM stock under the Base Case scenario is 49.98 THB. Compared to the current market price of 20.4 THB, BGrimm Power PCL is Undervalued by 59%.

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

BGRIM Intrinsic Value
49.98 THB
Undervaluation 59%
Intrinsic Value
Price
B
Worst Case
Base Case
Best Case

Valuation Backtest
BGrimm Power PCL

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for BGRIM cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about BGRIM?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about BGrimm Power PCL

Provide an overview of the primary business activities
of BGrimm Power PCL.

What unique competitive advantages
does BGrimm Power PCL hold over its rivals?

What risks and challenges
does BGrimm Power PCL face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for BGrimm Power PCL.

Provide P/S
for BGrimm Power PCL.

Provide P/E
for BGrimm Power PCL.

Provide P/OCF
for BGrimm Power PCL.

Provide P/FCFE
for BGrimm Power PCL.

Provide P/B
for BGrimm Power PCL.

Provide EV/S
for BGrimm Power PCL.

Provide EV/GP
for BGrimm Power PCL.

Provide EV/EBITDA
for BGrimm Power PCL.

Provide EV/EBIT
for BGrimm Power PCL.

Provide EV/OCF
for BGrimm Power PCL.

Provide EV/FCFF
for BGrimm Power PCL.

Provide EV/IC
for BGrimm Power PCL.

Show me price targets
for BGrimm Power PCL made by professional analysts.

What are the Revenue projections
for BGrimm Power PCL?

How accurate were the past Revenue estimates
for BGrimm Power PCL?

What are the Net Income projections
for BGrimm Power PCL?

How accurate were the past Net Income estimates
for BGrimm Power PCL?

What are the EPS projections
for BGrimm Power PCL?

How accurate were the past EPS estimates
for BGrimm Power PCL?

What are the EBIT projections
for BGrimm Power PCL?

How accurate were the past EBIT estimates
for BGrimm Power PCL?

Compare the revenue forecasts
for BGrimm Power PCL with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of BGrimm Power PCL and its key competitors using the latest financial data.

Compare historical revenue growth rates
of BGrimm Power PCL against its competitors.

Analyze the profit margins
(gross, operating, and net) of BGrimm Power PCL compared to its peers.

Compare the P/E ratios
of BGrimm Power PCL against its peers.

Discuss the investment returns and shareholder value creation
comparing BGrimm Power PCL with its peers.

Analyze the financial leverage
of BGrimm Power PCL compared to its main competitors.

Show all profitability ratios
for BGrimm Power PCL.

Provide ROE
for BGrimm Power PCL.

Provide ROA
for BGrimm Power PCL.

Provide ROIC
for BGrimm Power PCL.

Provide ROCE
for BGrimm Power PCL.

Provide Gross Margin
for BGrimm Power PCL.

Provide Operating Margin
for BGrimm Power PCL.

Provide Net Margin
for BGrimm Power PCL.

Provide FCF Margin
for BGrimm Power PCL.

Show all solvency ratios
for BGrimm Power PCL.

Provide D/E Ratio
for BGrimm Power PCL.

Provide D/A Ratio
for BGrimm Power PCL.

Provide Interest Coverage Ratio
for BGrimm Power PCL.

Provide Altman Z-Score Ratio
for BGrimm Power PCL.

Provide Quick Ratio
for BGrimm Power PCL.

Provide Current Ratio
for BGrimm Power PCL.

Provide Cash Ratio
for BGrimm Power PCL.

What is the historical Revenue growth
over the last 5 years for BGrimm Power PCL?

What is the historical Net Income growth
over the last 5 years for BGrimm Power PCL?

What is the current Free Cash Flow
of BGrimm Power PCL?

Discuss the annual earnings per share (EPS)
trend over the past five years for BGrimm Power PCL.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
BGrimm Power PCL

Current Assets 50.6B
Cash & Short-Term Investments 23.2B
Receivables 25.3B
Other Current Assets 2.1B
Non-Current Assets 128.4B
Long-Term Investments 7.4B
PP&E 96.7B
Intangibles 14.4B
Other Non-Current Assets 9.8B
Current Liabilities 22.5B
Accounts Payable 758.6m
Accrued Liabilities 5.9B
Short-Term Debt 1.3B
Other Current Liabilities 14.6B
Non-Current Liabilities 118B
Long-Term Debt 100.2B
Other Non-Current Liabilities 17.8B
Efficiency

Earnings Waterfall
BGrimm Power PCL

Revenue
54.3B THB
Cost of Revenue
-43.8B THB
Gross Profit
10.5B THB
Operating Expenses
-1.1B THB
Operating Income
9.4B THB
Other Expenses
-8B THB
Net Income
1.4B THB

Free Cash Flow Analysis
BGrimm Power PCL

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

BGRIM Profitability Score
Profitability Due Diligence

BGrimm Power PCL's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Positive 3-Years Revenue Growth
Positive Gross Profit
Positive Operating Income
Positive Revenue Growth Forecast
45/100
Profitability
Score

BGrimm Power PCL's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

BGRIM Solvency Score
Solvency Due Diligence

BGrimm Power PCL's solvency score is 28/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
High D/E
Positive Net Debt
28/100
Solvency
Score

BGrimm Power PCL's solvency score is 28/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BGRIM Price Targets Summary
BGrimm Power PCL

Wall Street analysts forecast BGRIM stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for BGRIM is 28.11 THB with a low forecast of 23.23 THB and a high forecast of 34.65 THB.

Lowest
Price Target
23.23 THB
14% Upside
Average
Price Target
28.11 THB
38% Upside
Highest
Price Target
34.65 THB
70% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for BGRIM?

Click here to dive deeper.

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 BGRIM 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

Profile

BGrimm Power PCL

Country

Thailand

Industry

Utilities

Market Cap

53.2B THB

Dividend Yield

1.75%

Description

B.Grimm Power Public Co. Ltd. develops and operates power plants. The company is headquartered in Bangkok, Bangkok Metropolis. The company went IPO on 2017-07-19. The firm focuses on the development, financing, construction and operation of natural gas, solar and hydroelectric power plants. The Company’s segments include Electricity generating and Other businesses. The Electricity generating segment is engaged in the generating and distribution of electricity for the government sectors and industrial users both in Thailand and overseas. The Other businesses segment is engaged in the business of investment holding, maintenance and operating services for power plants. The firm generates electricity for sale to the Electricity Generating Authority of Thailand (EGAT), the Provincial Electricity Authority (PEA), the Metropolitan Electricity Authority (MEA), the Electricite du Laos (EDL) Electricite Du Vietnam (EVN) and Electricite Du Cambodge (EDC).

Contact

BANGKOK METROPOLIS
Bangkok
Dr. Gerhard Link Building, 5 Krungthepkreetha Road, Huamark, Bangkapi
+6627103400
www.bgrimmpower.com

IPO

2017-07-19

Employees

921

Officers

CEO, President & Director
Dr. Harald Link
Executive Vice President of Finance & Accounting
Ms. Siriwong Borvornboonrutai
First Senior VP and Head of IR & Corporate Sustainability
Ms. Salaya Na Songkhla
Senior EVP of Corporate Legal and North Asia Plus Region, the Philippines & Cambodia Business
Mr. Peradach Patanachan
Senior EVP of Investment, Innovation & Sustainability and Thailand and Malaysia Region Business
Mr. Nopadej Karnasuta
Executive Vice President of Customer Relations & Operation Management II
Mr. Don Tayatan
Show More
Executive Vice President of Business Service & Project Development
Mr. Cherdchai Yiwlek
Executive Vice President of Financial & Accounting Hub
Ms. Porntip Tangpongbundit
Executive Vice President of Engineering, Middle East Region & LNG Business
Mr. Arunphun Pootong
Executive Vice President of Customer Relations & Operation Management I
Mr. Saroche Arunpairojkul
Show Less

See Also

Discover More
What is the Intrinsic Value of one BGRIM stock?

The intrinsic value of one BGRIM stock under the Base Case scenario is 49.98 THB.

Is BGRIM stock undervalued or overvalued?

Compared to the current market price of 20.4 THB, BGrimm Power PCL is Undervalued by 59%.

Back to Top