BGrimm Power PCL
SET:BGRIM
Intrinsic Value
The intrinsic value of one BGRIM stock under the Base Case scenario is 38.09 THB. Compared to the current market price of 9.7 THB, BGrimm Power PCL is Undervalued by 75%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
BGrimm Power PCL
Fundamental Analysis

Revenue & Expenses Breakdown
BGrimm Power PCL
Balance Sheet Decomposition
BGrimm Power PCL
Current Assets | 46.5B |
Cash & Short-Term Investments | 19.2B |
Receivables | 24.6B |
Other Current Assets | 2.7B |
Non-Current Assets | 128.9B |
Long-Term Investments | 8.6B |
PP&E | 93.8B |
Intangibles | 13.6B |
Other Non-Current Assets | 13B |
Free Cash Flow Analysis
BGrimm Power PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
BGrimm Power PCL
Revenue
|
55.7B
THB
|
Cost of Revenue
|
-45.2B
THB
|
Gross Profit
|
10.6B
THB
|
Operating Expenses
|
-1.3B
THB
|
Operating Income
|
9.3B
THB
|
Other Expenses
|
-8B
THB
|
Net Income
|
1.2B
THB
|
BGRIM Profitability Score
Profitability Due Diligence
BGrimm Power PCL's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
Score
BGrimm Power PCL's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
BGRIM Solvency Score
Solvency Due Diligence
BGrimm Power PCL's solvency score is 27/100. The higher the solvency score, the more solvent the company is.
Score
BGrimm Power PCL's solvency score is 27/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BGRIM Price Targets Summary
BGrimm Power PCL
According to Wall Street analysts, the average 1-year price target for BGRIM is 15.26 THB with a low forecast of 12.12 THB and a high forecast of 21 THB.
Dividends
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?
The intrinsic value of one BGRIM stock under the Base Case scenario is 38.09 THB.
Compared to the current market price of 9.7 THB, BGrimm Power PCL is Undervalued by 75%.