V

VGI PCL
SET:VGI

Watchlist Manager
VGI PCL
SET:VGI
Watchlist
Price: 3.56 THB 2.89% Market Closed
Market Cap: 64.7B THB
Have any thoughts about
VGI PCL?
Write Note

Relative Value

The Relative Value of one VGI stock under the Base Case scenario is 0.57 THB. Compared to the current market price of 3.56 THB, VGI PCL is Overvalued by 84%.

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.

VGI Relative Value
Base Case
0.57 THB
Overvaluation 84%
Relative Value
Price
V
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
22
Median 3Y
11.7
Median 5Y
19.3
Industry
1.5
Forward
12.2
vs History
vs Industry
Median 3Y
-16.3
Median 5Y
53.6
Industry
17.9
Forward
156.7
vs History
vs Industry
Median 3Y
-289.5
Median 5Y
-85.8
Industry
11.5
vs History
vs Industry
Median 3Y
-20.5
Median 5Y
-29.2
Industry
15.8
vs History
80
vs Industry
64
Median 3Y
2.2
Median 5Y
3.2
Industry
1.7
vs History
80
vs Industry
32
Median 3Y
10.4
Median 5Y
17.7
Industry
1.5
Forward
10.9
vs History
82
vs Industry
22
Median 3Y
36.3
Median 5Y
58.6
Industry
3.3
vs History
vs Industry
Median 3Y
-61.6
Median 5Y
93.4
Industry
8.8
Forward
145.4
vs History
vs Industry
Median 3Y
-63.2
Median 5Y
-24.7
Industry
12.3
Forward
-1 050.6
vs History
vs Industry
Median 3Y
-301.9
Median 5Y
-73.1
Industry
10.5
vs History
vs Industry
Median 3Y
-75.8
Median 5Y
-49.5
Industry
13.4
vs History
80
vs Industry
70
Median 3Y
2.1
Median 5Y
2.8
Industry
1.4

Multiples Across Competitors

VGI Competitors Multiples
VGI PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
VGI PCL
SET:VGI
64.7B THB 12.6 -20.6 -4 019.1 -82.2
FR
Publicis Groupe SA
PAR:PUB
25.8B EUR 1.7 17.7 9.4 13.3
US
Omnicom Group Inc
NYSE:OMC
16.8B USD 1.1 11.5 7.6 8.4
CN
Focus Media Information Technology Co Ltd
SZSE:002027
101.5B CNY 8.1 19.6 17.6 17.6
UK
Informa PLC
LSE:INF
10.7B GBP 3.2 34.2 13.2 23.3
UK
WPP PLC
LSE:WPP
8.9B GBP 0.6 43.9 6.9 18.9
US
Interpublic Group of Companies Inc
NYSE:IPG
10.6B USD 1 13.2 6.9 8.1
JP
Dentsu Group Inc
TSE:4324
989.5B JPY 0.7 -31.7 6 10.5
JP
CyberAgent Inc
TSE:4751
555B JPY 0.7 34.2 7.9 9.9
FR
JCDecaux SE
PAR:DEC
3.2B EUR 0.9 12.2 4.2 12.4
FR
JCDecaux SA
OTC:JCDXF
3.3B USD 0.9 12.1 4.2 12.4
P/E Multiple
Earnings Growth PEG
TH
V
VGI PCL
SET:VGI
Average P/E: 22
Negative Multiple: -20.6
N/A N/A
FR
Publicis Groupe SA
PAR:PUB
17.7
17%
1
US
Omnicom Group Inc
NYSE:OMC
11.5
10%
1.2
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
19.6
11%
1.8
UK
Informa PLC
LSE:INF
34.2
25%
1.4
UK
WPP PLC
LSE:WPP
43.9
23%
1.9
US
Interpublic Group of Companies Inc
NYSE:IPG
13.2
0%
N/A
JP
Dentsu Group Inc
TSE:4324
Negative Multiple: -31.7 N/A N/A
JP
CyberAgent Inc
TSE:4751
34.2
26%
1.3
FR
JCDecaux SE
PAR:DEC
12.2
15%
0.8
FR
JCDecaux SA
OTC:JCDXF
12.1
15%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
V
VGI PCL
SET:VGI
Average EV/EBITDA: 8.4
Negative Multiple: -4 019.1
N/A N/A
FR
Publicis Groupe SA
PAR:PUB
9.4
7%
1.3
US
Omnicom Group Inc
NYSE:OMC
7.6
6%
1.3
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
17.6
16%
1.1
UK
Informa PLC
LSE:INF
13.2
13%
1
UK
WPP PLC
LSE:WPP
6.9
8%
0.9
US
Interpublic Group of Companies Inc
NYSE:IPG
6.9
0%
N/A
JP
Dentsu Group Inc
TSE:4324
6
6%
1
JP
CyberAgent Inc
TSE:4751
7.9
8%
1
FR
JCDecaux SE
PAR:DEC
4.2
-13%
N/A
FR
JCDecaux SA
OTC:JCDXF
4.2
-13%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
V
VGI PCL
SET:VGI
Average EV/EBIT: 13.5
Negative Multiple: -82.2
N/A N/A
FR
Publicis Groupe SA
PAR:PUB
13.3
12%
1.1
US
Omnicom Group Inc
NYSE:OMC
8.4
6%
1.4
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
17.6
10%
1.8
UK
Informa PLC
LSE:INF
23.3
28%
0.8
UK
WPP PLC
LSE:WPP
18.9
48%
0.4
US
Interpublic Group of Companies Inc
NYSE:IPG
8.1
0%
N/A
JP
Dentsu Group Inc
TSE:4324
10.5
N/A N/A
JP
CyberAgent Inc
TSE:4751
9.9
N/A N/A
FR
JCDecaux SE
PAR:DEC
12.4
9%
1.4
FR
JCDecaux SA
OTC:JCDXF
12.4
9%
1.4