The Discounted Cash Flow (DCF) valuation of BGrimm Power PCL (BGRIM.BK) is (3.30) THB. With the latest stock price at 11.20 THB, the upside of BGrimm Power PCL based on DCF is -129.5%.
Based on the latest price of 11.20 THB and our DCF valuation, BGrimm Power PCL (BGRIM.BK) is a sell. selling BGRIM.BK stocks now will result in a potential gain of 129.5%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 20.1% | 13.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | (16.16) - 65.01 | (3.30) |
| Upside | -244.3% - 480.5% | -129.5% |