M

Miss Grand International PCL
SET:MGI

Watchlist Manager
Miss Grand International PCL
SET:MGI
Watchlist
Price: 5.95 THB -4.03%
Market Cap: 1.2B THB

Relative Value

The Relative Value of one MGI stock under the Base Case scenario is hidden THB. Compared to the current market price of 5.95 THB, Miss Grand International PCL is hidden .

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.

MGI Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
34
vs Industry
Median 3Y
0
Median 5Y
0
Industry
1.5
vs History
34
vs Industry
Median 3Y
0
Median 5Y
0
Industry
17.2
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
11
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
15.5
vs History
69
vs Industry
Median 3Y
4
Median 5Y
4
Industry
1.8
vs History
34
vs Industry
Median 3Y
0
Median 5Y
0
Industry
1.6
vs History
34
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.5
vs History
34
vs Industry
Median 3Y
0
Median 5Y
0
Industry
8.9
vs History
34
vs Industry
Median 3Y
0
Median 5Y
0
Industry
12.7
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
10.6
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
12.6
vs History
69
vs Industry
Median 3Y
3.1
Median 5Y
3.1
Industry
1.4

Multiples Across Competitors

MGI Competitors Multiples
Miss Grand International 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
Miss Grand International PCL
SET:MGI
1.2B THB 1.6 9.3 6.5 7.6
US
Netflix Inc
NASDAQ:NFLX
401.7B USD 9.3 38.5 14.1 32.2
US
Walt Disney Co
NYSE:DIS
201.5B USD 2.1 16.2 12.1 16.7
LU
Spotify Technology SA
NYSE:SPOT
116.5B USD 5.9 70.6 43.5 45.9
US
Warner Bros Discovery Inc
NASDAQ:WBD
69.9B USD 1.8 144.1 5 56.7
NL
Universal Music Group NV
AEX:UMG
39.7B EUR 2.6 7.1 8.4 8.4
US
TKO Group Holdings Inc
NYSE:TKO
41.3B USD 9.5 180.4 30.4 43.5
US
Live Nation Entertainment Inc
NYSE:LYV
31.7B USD 1.3 98.3 16.1 23.8
CN
Tencent Music Entertainment Group
NYSE:TME
27.2B USD 6 17.7 18.4 18.4
US
Roku Inc
NASDAQ:ROKU
15.9B USD 3.5 -575.2 -170.5 -122.9
FR
Bollore SE
PAR:BOL
12.8B EUR 8.3 -7.6 -11.8 -11.3
P/E Multiple
Earnings Growth PEG
TH
M
Miss Grand International PCL
SET:MGI
Average P/E: 64.7
9.3
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
38.5
25%
1.5
US
Walt Disney Co
NYSE:DIS
16.2
6%
2.7
LU
Spotify Technology SA
NYSE:SPOT
70.6
42%
1.7
US
Warner Bros Discovery Inc
NASDAQ:WBD
144.1
N/A N/A
NL
Universal Music Group NV
AEX:UMG
7.1
2%
3.5
US
TKO Group Holdings Inc
NYSE:TKO
180.4
435%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
98.3
7%
14
CN
Tencent Music Entertainment Group
NYSE:TME
17.7
22%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -575.2 N/A N/A
FR
Bollore SE
PAR:BOL
Negative Multiple: -7.6
-39%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
M
Miss Grand International PCL
SET:MGI
Average EV/EBITDA: 17.2
6.5
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
14.1
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12.1
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
43.5
40%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
5
-26%
N/A
NL
Universal Music Group NV
AEX:UMG
8.4
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
30.4
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
16.1
19%
0.8
CN
Tencent Music Entertainment Group
NYSE:TME
18.4
22%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -170.5 N/A N/A
FR
Bollore SE
PAR:BOL
Negative Multiple: -11.8 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
M
Miss Grand International PCL
SET:MGI
Average EV/EBIT: 28.1
7.6
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
32.2
25%
1.3
US
Walt Disney Co
NYSE:DIS
16.7
17%
1
LU
Spotify Technology SA
NYSE:SPOT
45.9
42%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
56.7
62%
0.9
NL
Universal Music Group NV
AEX:UMG
8.4
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
43.5
36%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
23.8
14%
1.7
CN
Tencent Music Entertainment Group
NYSE:TME
18.4
23%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -122.9 N/A N/A
FR
Bollore SE
PAR:BOL
Negative Multiple: -11.3 N/A N/A