B.Grimm Power Public Company (BGRIM) Fair Value & Analysis
Utilities · TH · Market cap 52.7B THB
Fair value as of: Jul 19, 2026
From 23 valuation models · updated 21 days ago
Share price −4.8% over the past month.
Below-average quality, and screening another 44% overvalued on our models.
What matters now
- The price sits above even our optimistic bull case (14.46 THB). The favourable scenario is already priced in.
- Solid but not exceptional quality (45/100) and above fair value, neither a clear bargain nor a standout compounder.
Price vs Fair Value (5 years)
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 19, 2026.
How to read this chart
60‑month range 8.89 THB – 45.30 THB · fair‑value band 8.19 THB – 14.46 THB · the 17.70 THB price screens above the 9.88 THB fair value. Dashed = 300-day average. As of Jul 19, 2026.
Analysis
B.Grimm Power Public Company (BGRIM) currently trades at 17.70 THB, while our model-based Fair Value estimate is 9.88 THB, implying the stock looks roughly 44.2% overvalued today. The Quality Score stands at 45/100 (below-average quality), in the Utilities sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).
Over the trailing twelve months, B.Grimm Power Public Company generated revenue of 54.4B THB at a net margin of 3.2%. Revenue declined 7.1% year over year. It earns a return on equity of 6.2%. Net debt stands at 99.7B THB. Fundamentals as of Jul 19, 2026
Our scenario range runs from 8.19 THB (bear case) to 14.46 THB (bull case); at 17.70 THB, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat. The share trades near its 52-week high and 103% above its 52-week low, currently above its 200-day average. For context, the median of 10 Utilities peers we cover trades at -59% fair-value upside, at -44%, BGRIM screens cheaper than that median.
Fair Value models
Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.
All 23 models by family
Widest divergence: Multiples (10.93 THB) versus Earnings-Based (3.22 THB). Highest evidence: Growth DCF (80).
Key figures & financial health
More key figures
Figures from reported company fundamentals · as of Jul 19, 2026. TTM = trailing twelve months.
Quality Score breakdown
Of which business quality 43 · Market factors (momentum, volatility) 77
Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.
About the company
B.Grimm Power Public Company Limited, together with its subsidiaries, engages in the development, financing, construction, and operation of green-field power plants in Thailand and internationally. The company operates through Electricity Generating and Other Businesses segments.
Full company description
B.Grimm Power Public Company Limited, together with its subsidiaries, engages in the development, financing, construction, and operation of green-field power plants in Thailand and internationally. The company operates through Electricity Generating and Other Businesses segments. The Electricity Generation segment generates and distributes electricity for the government sectors and industrial users and procure and wholesale liquefied natural gas. The Other Businesses segment provides investment holding, maintenance, and operating services for power plants. It generates electricity through solar, hydro, and wind power; invests in electric, solar, and renewable power business; develops electricity generation systems; and manages smart grid networks. The company is also involved in solar power plant project management; procurement and wholesale natural gas; land development for power plant project; and operation and maintenance service, as well as management consulting. In addition, it It generates and distributes electricity for the government sectors and industrial users. The company operates in Vietnam, Cambodia, the United States, the Republic of Korea, and the Philippines. B.Grimm Power Public Company Limited was founded in 1878 and is headquartered in Bangkok, Thailand.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
B.Grimm Power Public Company reported revenue of 55.4B THB in FY2025 versus 46.6B THB in FY2021, a compound +4.4%/yr. Reported net income was 1.7B THB in FY2025, compounding −16.3%/yr from FY2021.
BGRIM screens 44% overvalued. Compare with Constellation Energy Corporation →
Peer Group
Utilities - Independent Power Producers · 78 stocks
How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.
Valuation Multiples vs Utilities - Independent Power Producers median · lower = cheaper
Snowflake
Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.
VALUE 0: the price sits above our fair-value range.
Insider activity: 40/100
Values & ESG
Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.
ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.
Similar stocks
10 more Utilities - Independent Power Producers stocks, each showing price versus our Fair Value estimate (as of Jul 19, 2026).
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| Constellation Energy Corporation CEG | $257.57 | $89.08 | -65% |
| Vistra Corp VST | $158.86 | $47.59 | -70% |
| Adani Power Limited ADANIPOWER | ₹218.45 | ₹75.57 | -65% |
| CGN Power Co 003816 | ¥3.88 | ¥3.13 | -19% |
| NRG Energy, Inc NRG | $137.90 | $56.02 | -59% |
| Gulf Development Public Company GULF | 67.50 THB | 40.44 THB | -40% |
| Adani Energy Solutions Limited ADANIENSOL | ₹1,730 | ₹342.02 | -80% |
| Talen Energy Corporation TLN | $372.37 | $44.67 | -88% |
| Datang International Power Generation Co 601991 | ¥5.80 | ¥4.95 | -15% |
| Power Assets Holdings 0006 | HK$58.45 | HK$31.90 | -45% |
Compare B.Grimm Power Public Company with another stock
Price, fair value, quality and upside side by side.
Explore undervalued stocks
More undervalued Utilities stocks →
Frequently asked questions
Is B.Grimm Power Public Company (BGRIM) overvalued or undervalued?
What is the fair value of BGRIM?
What is the quality score of BGRIM?
What is the revenue of B.Grimm Power Public Company (BGRIM)?
What is the net profit margin of BGRIM?
Does B.Grimm Power Public Company pay a dividend?
How we calculate Fair Value
Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.
Track B.Grimm Power Public Company and try Pro for 14 days
One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.
Zero risk: nothing is ever charged. After 14 days you decide whether to stay.