B

BGrimm Power PCL
SET:BGRIM

Watchlist Manager
BGrimm Power PCL
SET:BGRIM
Watchlist
Price: 9.7 THB -4.9% Market Closed
Market Cap: 25.3B THB

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:

BGRIM Intrinsic Value
38.09 THB
Undervaluation 75%
Intrinsic Value
Price
B
Base Case Scenario

Valuation History
BGrimm Power PCL

BGRIM
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for BGRIM cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

BGrimm Power PCL
SET:BGRIM
TH
Utilities
Market Cap
25.3B THB
IPO
Jul 19, 2017
TH
Utilities
Market Cap
25.3B THB
IPO
Jul 19, 2017
Price
฿false
EPS
฿false
Company Overview
Loading...
Business Segments
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about BGRIM?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about BGrimm Power PCL
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
BGrimm Power PCL

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

Positive 3-Years Revenue Growth
Positive Gross Profit
Positive Operating Income
Positive Free Cash Flow
47/100
Profitability
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.

Short-Term Solvency
Long-Term Solvency
High D/E
Positive Net Debt
27/100
Solvency
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

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 15.26 THB with a low forecast of 12.12 THB and a high forecast of 21 THB.

Lowest
Price Target
12.12 THB
25% Upside
Average
Price Target
15.26 THB
57% Upside
Highest
Price Target
21 THB
116% Upside
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 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
What is the Intrinsic Value of one BGRIM stock?

The intrinsic value of one BGRIM stock under the Base Case scenario is 38.09 THB.

Is BGRIM stock undervalued or overvalued?

Compared to the current market price of 9.7 THB, BGrimm Power PCL is Undervalued by 75%.

Back to Top