V

VGI PCL
SET:VGI

Watchlist Manager
VGI PCL
SET:VGI
Watchlist
Price: 2.64 THB 8.2% Market Closed
Market Cap: 29.6B THB
Have any thoughts about
VGI PCL?
Write Note

Intrinsic Value

The intrinsic value of one VGI stock under the Base Case scenario is 1.14 THB. Compared to the current market price of 2.64 THB, VGI PCL is Overvalued by 57%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

VGI Intrinsic Value
1.14 THB
Overvaluation 57%
Intrinsic Value
Price
V
Worst Case
Base Case
Best Case

Valuation Backtest
VGI PCL

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for VGI cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about VGI?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
VGI PCL

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about VGI PCL

Provide an overview of the primary business activities
of VGI PCL.

What unique competitive advantages
does VGI PCL hold over its rivals?

What risks and challenges
does VGI PCL face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for VGI PCL.

Provide P/S
for VGI PCL.

Provide P/E
for VGI PCL.

Provide P/OCF
for VGI PCL.

Provide P/FCFE
for VGI PCL.

Provide P/B
for VGI PCL.

Provide EV/S
for VGI PCL.

Provide EV/GP
for VGI PCL.

Provide EV/EBITDA
for VGI PCL.

Provide EV/EBIT
for VGI PCL.

Provide EV/OCF
for VGI PCL.

Provide EV/FCFF
for VGI PCL.

Provide EV/IC
for VGI PCL.

Show me price targets
for VGI PCL made by professional analysts.

What are the Revenue projections
for VGI PCL?

How accurate were the past Revenue estimates
for VGI PCL?

What are the Net Income projections
for VGI PCL?

How accurate were the past Net Income estimates
for VGI PCL?

What are the EPS projections
for VGI PCL?

How accurate were the past EPS estimates
for VGI PCL?

What are the EBIT projections
for VGI PCL?

How accurate were the past EBIT estimates
for VGI PCL?

Compare the revenue forecasts
for VGI PCL with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of VGI PCL and its key competitors using the latest financial data.

Compare historical revenue growth rates
of VGI PCL against its competitors.

Analyze the profit margins
(gross, operating, and net) of VGI PCL compared to its peers.

Compare the P/E ratios
of VGI PCL against its peers.

Discuss the investment returns and shareholder value creation
comparing VGI PCL with its peers.

Analyze the financial leverage
of VGI PCL compared to its main competitors.

Show all profitability ratios
for VGI PCL.

Provide ROE
for VGI PCL.

Provide ROA
for VGI PCL.

Provide ROIC
for VGI PCL.

Provide ROCE
for VGI PCL.

Provide Gross Margin
for VGI PCL.

Provide Operating Margin
for VGI PCL.

Provide Net Margin
for VGI PCL.

Provide FCF Margin
for VGI PCL.

Show all solvency ratios
for VGI PCL.

Provide D/E Ratio
for VGI PCL.

Provide D/A Ratio
for VGI PCL.

Provide Interest Coverage Ratio
for VGI PCL.

Provide Altman Z-Score Ratio
for VGI PCL.

Provide Quick Ratio
for VGI PCL.

Provide Current Ratio
for VGI PCL.

Provide Cash Ratio
for VGI PCL.

What is the historical Revenue growth
over the last 5 years for VGI PCL?

What is the historical Net Income growth
over the last 5 years for VGI PCL?

What is the current Free Cash Flow
of VGI PCL?

Discuss the annual earnings per share (EPS)
trend over the past five years for VGI PCL.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
VGI PCL

Current Assets 10.4B
Cash & Short-Term Investments 7B
Receivables 1.9B
Other Current Assets 1.5B
Non-Current Assets 18.4B
Long-Term Investments 14.8B
PP&E 1.8B
Intangibles 1.3B
Other Non-Current Assets 472.2m
Current Liabilities 3.1B
Accounts Payable 742m
Accrued Liabilities 530.9m
Other Current Liabilities 1.9B
Non-Current Liabilities 2.5B
Long-Term Debt 274.3m
Other Non-Current Liabilities 2.3B
Efficiency

Earnings Waterfall
VGI PCL

Revenue
5.2B THB
Cost of Revenue
-3.6B THB
Gross Profit
1.6B THB
Operating Expenses
-2.3B THB
Operating Income
-705.3m THB
Other Expenses
-2.4B THB
Net Income
-3.1B THB

Free Cash Flow Analysis
VGI PCL

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

VGI Profitability Score
Profitability Due Diligence

VGI PCL's profitability score is 32/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
Positive Gross Profit
Positive Revenue Growth Forecast
Positive 1-Year Revenue Growth
32/100
Profitability
Score

VGI PCL's profitability score is 32/100. The higher the profitability score, the more profitable the company is.

VGI Solvency Score
Solvency Due Diligence

VGI PCL's solvency score is 66/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Negative Net Debt
Low D/E
Short-Term Solvency
66/100
Solvency
Score

VGI PCL's solvency score is 66/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

VGI Price Targets Summary
VGI PCL

Wall Street analysts forecast VGI stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for VGI is 1.92 THB with a low forecast of 1.38 THB and a high forecast of 2.27 THB.

Lowest
Price Target
1.38 THB
48% Downside
Average
Price Target
1.92 THB
27% Downside
Highest
Price Target
2.27 THB
14% Downside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for VGI?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for VGI is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

VGI PCL

Country

Thailand

Industry

Media

Market Cap

29.6B THB

Dividend Yield

0%

Description

VGI PCL engages in the provision of advertising solutions. The company is headquartered in Bangkok, Bangkok Metropolis. The company went IPO on 2012-10-11. The firm is engaged in the arrangement and provision of advertising services in Bangkok mass transit system (BTS) stations, inside BTS trains, on BTS train bodies, in office buildings, and other spaces and the rental of retail space at BTS stations. Its segment includes Transit segment, which provision of advertising services in BTS stations, inside BTS trains, on BTS train bodies, on BTS Column and the rental of retail space at BTS stations; Digital service segment, which provision of electronic payment services and other finance services such as insurance broker and digital loan; Distribution segment, which provision of sale and distribution of technologies products from China, including original equipment manufacturer (OEM) products; and Other segment, which provision of advertising services in office buildings, and others. Its subsidiaries include VGI Advertising Media Company Limited, and 888 Media Company Limited.

Contact

BANGKOK METROPOLIS
Bangkok
21 TST Tower, 9th Floor, Viphavadi-Rangsit Road,, Chomphon, Chatuchak
+6622738884
www.vgi.co.th

IPO

2012-10-11

Employees

-

Officers

COO & Executive Director
Mr. Kin Tak Chan
Executive Director
Mr. Kavin Kanjanapas
Chief Executive Officer
Mr. Shun Leung Lap
Chief Financial Officer
Ms. Chitkasem Moo-Ming
Billing & Accounting Director
Ms. Pitchapaksorn Jitopas
Chief Technology Officer
Mr. Chavin Kalayanamitr
Show More
Head of Investor Relations
Mr. Daniel Ross
Chief Sales Officer
Ms. Oranuch Rujirawona
Head of Internal Audit Division
Mr. Pipop Intaratut
Company Secretary
Ms. Prispakorn Pangwiphat
Show Less

See Also

Discover More
What is the Intrinsic Value of one VGI stock?

The intrinsic value of one VGI stock under the Base Case scenario is 1.14 THB.

Is VGI stock undervalued or overvalued?

Compared to the current market price of 2.64 THB, VGI PCL is Overvalued by 57%.

Back to Top