GMM Grammy PCL
SET:GRAMMY
Intrinsic Value
The intrinsic value of one GRAMMY stock under the Base Case scenario is 9.3 THB. Compared to the current market price of 4.98 THB, GMM Grammy PCL is Undervalued by 46%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
GMM Grammy PCL
Fundamental Analysis

Revenue & Expenses Breakdown
GMM Grammy PCL
Balance Sheet Decomposition
GMM Grammy PCL
Current Assets | 2.4B |
Cash & Short-Term Investments | 843.4m |
Receivables | 970.9m |
Other Current Assets | 582.1m |
Non-Current Assets | 5.8B |
Long-Term Investments | 2.9B |
PP&E | 813.4m |
Intangibles | 1.7B |
Other Non-Current Assets | 402.8m |
Free Cash Flow Analysis
GMM Grammy PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
GMM Grammy PCL
Revenue
|
6.2B
THB
|
Cost of Revenue
|
-3.7B
THB
|
Gross Profit
|
2.5B
THB
|
Operating Expenses
|
-2.1B
THB
|
Operating Income
|
387.4m
THB
|
Other Expenses
|
-191.9m
THB
|
Net Income
|
195.6m
THB
|
GRAMMY Profitability Score
Profitability Due Diligence
GMM Grammy PCL's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
Score
GMM Grammy PCL's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
GRAMMY Solvency Score
Solvency Due Diligence
GMM Grammy PCL's solvency score is 48/100. The higher the solvency score, the more solvent the company is.
Score
GMM Grammy PCL's solvency score is 48/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GRAMMY Price Targets Summary
GMM Grammy PCL
Dividends
Current shareholder yield for GRAMMY 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 GRAMMY stock under the Base Case scenario is 9.3 THB.
Compared to the current market price of 4.98 THB, GMM Grammy PCL is Undervalued by 46%.