BGRIM Relative Valuation - BGrimm Power PCL

Watchlist Manager

Watchlist

Price: 11.4 THB -3.39% Market Closed

Market Cap: ฿29.7B

Relative Value

The Relative Value of one BGRIM stock under the Base Case scenario is 45.26 THB. Compared to the current market price of 11.4 THB, BGrimm Power PCL is Undervalued by 75%.

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.

What is Relative Valuation?

How is Relative Value calculated?

BGRIM Relative Value

Base Case

Undervaluation 75%

Relative Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
TH	B	BGrimm Power PCL SET:BGRIM	29.7B THB	0.5	39.3	8.6	15
US		Vistra Corp NYSE:VST	53.9B USD	3.1	56.1	14.1	33.8
SA		ACWA Power Co SAU:2082	184.5B SAR	24.9	99.6	64.7	80.2
IN		NTPC Ltd NSE:NTPC	3.7T INR	2	15.5	10.1	15.4
CN		CGN Power Co Ltd SZSE:003816	218.2B CNY	2.6	23.2	17.7	17.7
IN		Adani Power Ltd NSE:ADANIPOWER	2.8T INR	5.2	24.8	15.5	20.1
CN		China National Nuclear Power Co Ltd SSE:601985	188.4B CNY	2.3	21.9	20.9	20.9
TH	G	Gulf Energy Development PCL SET:GULF	840.4B THB	7	39.3	44.8	53.5
DE		Uniper SE XETRA:UN0	15.7B EUR	0.2	-48.8	4	11.7
CN		SDIC Power Holdings Co Ltd SSE:600886	120.1B CNY	2.2	18.4	13.5	13.5
CN		Huaneng Power International Inc SSE:600011	110.2B CNY	0.5	9.5	11.8	11.8

				Revenue Growth	P/S to Growth
TH	B	BGrimm Power PCL SET:BGRIM	Average P/S: 4.6 0.5	2%	0.3
US		Vistra Corp NYSE:VST	3.1	13%	0.2
SA		ACWA Power Co SAU:2082	24.9	N/A	N/A
IN		NTPC Ltd NSE:NTPC	2	7%	0.3
CN		CGN Power Co Ltd SZSE:003816	2.6	4%	0.6
IN		Adani Power Ltd NSE:ADANIPOWER	5.2	11%	0.5
CN		China National Nuclear Power Co Ltd SSE:601985	2.3	9%	0.3
TH	G	Gulf Energy Development PCL SET:GULF	7	7%	1
DE		Uniper SE XETRA:UN0	0.2	3%	0.1
CN		SDIC Power Holdings Co Ltd SSE:600886	2.2	2%	1.1
CN		Huaneng Power International Inc SSE:600011	0.5	-1%	N/A

				Earnings Growth	PEG
TH	B	BGrimm Power PCL SET:BGRIM	Average P/E: 34.8 39.3	39%	1
US		Vistra Corp NYSE:VST	56.1	15%	3.7
SA		ACWA Power Co SAU:2082	99.6	N/A	N/A
IN		NTPC Ltd NSE:NTPC	15.5	6%	2.6
CN		CGN Power Co Ltd SZSE:003816	23.2	2%	11.6
IN		Adani Power Ltd NSE:ADANIPOWER	24.8	8%	3.1
CN		China National Nuclear Power Co Ltd SSE:601985	21.9	6%	3.6
TH	G	Gulf Energy Development PCL SET:GULF	39.3	20%	2
DE		Uniper SE XETRA:UN0	Negative Multiple: -48.8	26%	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	18.4	7%	2.6
CN		Huaneng Power International Inc SSE:600011	9.5	19%	0.5

				EBITDA Growth	EV/EBITDA to Growth
TH	B	BGrimm Power PCL SET:BGRIM	Average EV/EBITDA: 20.5 8.6	-2%	N/A
US		Vistra Corp NYSE:VST	14.1	7%	2
SA		ACWA Power Co SAU:2082	64.7	N/A	N/A
IN		NTPC Ltd NSE:NTPC	10.1	9%	1.1
CN		CGN Power Co Ltd SZSE:003816	17.7	21%	0.8
IN		Adani Power Ltd NSE:ADANIPOWER	15.5	12%	1.3
CN		China National Nuclear Power Co Ltd SSE:601985	20.9	29%	0.7
TH	G	Gulf Energy Development PCL SET:GULF	44.8	11%	4.1
DE		Uniper SE XETRA:UN0	4	-30%	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	13.5	28%	0.5
CN		Huaneng Power International Inc SSE:600011	11.8	37%	0.3

				EBIT Growth	EV/EBIT to Growth
TH	B	BGrimm Power PCL SET:BGRIM	Average EV/EBIT: 26.7 15	N/A	N/A
US		Vistra Corp NYSE:VST	33.8	12%	2.8
SA		ACWA Power Co SAU:2082	80.2	N/A	N/A
IN		NTPC Ltd NSE:NTPC	15.4	9%	1.7
CN		CGN Power Co Ltd SZSE:003816	17.7	1%	17.7
IN		Adani Power Ltd NSE:ADANIPOWER	20.1	12%	1.7
CN		China National Nuclear Power Co Ltd SSE:601985	20.9	7%	3
TH	G	Gulf Energy Development PCL SET:GULF	53.5	10%	5.4
DE		Uniper SE XETRA:UN0	11.7	-33%	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	13.5	1%	13.5
CN		Huaneng Power International Inc SSE:600011	11.8	4%	3

BGrimm Power PCL
SET:BGRIM

Relative Value

Valuation Multiples

Multiples Across Competitors

BGRIM Competitors Multiples
BGrimm Power PCL Competitors

See Also

Company

Help

Tools

Stocks

BGrimm Power PCL SET:BGRIM

Relative Value

Valuation Multiples

Multiples Across Competitors

BGRIM Competitors Multiples BGrimm Power PCL Competitors

See Also

Company

Help

Tools

Stocks

BGrimm Power PCL
SET:BGRIM

BGRIM Competitors Multiples
BGrimm Power PCL Competitors