The Discounted Cash Flow (DCF) valuation of BGrimm Power PCL (BGRIM.BK) is 15.37 THB. With the latest stock price at 11.50 THB, the upside of BGrimm Power PCL based on DCF is 33.6%.
Based on the latest price of 11.50 THB and our DCF valuation, BGrimm Power PCL (BGRIM.BK) is a buy. buying BGRIM.BK stocks now will result in a potential gain of 33.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 10.8% | 8.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | (0.55) - 58.80 | 15.37 |
| Upside | -104.8% - 411.3% | 33.6% |