V

VGI PCL
SET:VGI

Watchlist Manager
VGI PCL
SET:VGI
Watchlist
Price: 2.1 THB -0.94% Market Closed
Market Cap: 42B THB

Relative Value

The Relative Value of one VGI stock under the Base Case scenario is hidden THB. Compared to the current market price of 2.1 THB, VGI 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.

VGI Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
66
vs Industry
7
Median 3Y
7.6
Median 5Y
10.4
Industry
1.5
Forward
7.1
vs History
22
vs Industry
4
Median 3Y
-9.3
Median 5Y
46.9
Industry
18.3
Forward
59.4
vs History
25
vs Industry
1
Median 3Y
-97
Median 5Y
-43.8
Industry
11.3
vs History
vs Industry
Median 3Y
-16.9
Median 5Y
-31.1
Industry
15.7
vs History
77
vs Industry
40
Median 3Y
1.3
Median 5Y
1.7
Industry
1.8
vs History
82
vs Industry
11
Median 3Y
5.1
Median 5Y
8.4
Industry
1.6
Forward
3.4
vs History
84
vs Industry
8
Median 3Y
17.8
Median 5Y
33
Industry
3.5
vs History
63
vs Industry
3
Median 3Y
-29.6
Median 5Y
51.4
Industry
9
Forward
27.8
vs History
vs Industry
Median 3Y
-50
Median 5Y
-25.6
Industry
12.7
Forward
61.2
vs History
36
vs Industry
2
Median 3Y
-72.7
Median 5Y
-32.6
Industry
11
vs History
vs Industry
Median 3Y
-42.2
Median 5Y
-45.5
Industry
13.5
vs History
66
vs Industry
27
Median 3Y
1.2
Median 5Y
1.6
Industry
1.5

Multiples Across Competitors

VGI Competitors Multiples
VGI PCL Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
VGI PCL
SET:VGI
42B THB 8 83.8 37.8 -128.7
FR
Publicis Groupe SA
PAR:PUB
23.2B EUR 1.4 14 7.3 9.7
UK
Informa PLC
LSE:INF
10.9B GBP 3.1 36.6 11.8 18.7
US
Omnicom Group Inc
NYSE:OMC
14.6B USD 0.9 10.1 6.7 7.4
CN
Focus Media Information Technology Co Ltd
SZSE:002027
103.6B CNY 8.4 19.7 17.5 17.5
US
Interpublic Group of Companies Inc
NYSE:IPG
9.5B USD 0.9 19.3 6.4 7.5
UK
WPP PLC
LSE:WPP
5.8B GBP 0.4 10.6 4.8 6.5
JP
Dentsu Group Inc
TSE:4324
816.1B JPY 0.6 -4.3 4.1 6.8
JP
CyberAgent Inc
TSE:4751
789.3B JPY 1 35.5 12.7 15.2
FR
JCDecaux SE
PAR:DEC
3.3B EUR 0.9 12.8 4.3 13.5
FR
JCDecaux SA
OTC:JCDXF
3.7B USD 0.9 12.2 4.2 13.2
P/E Multiple
Earnings Growth PEG
TH
V
VGI PCL
SET:VGI
Average P/E: 25.5
83.8
N/A N/A
FR
Publicis Groupe SA
PAR:PUB
14
10%
1.4
UK
Informa PLC
LSE:INF
36.6
46%
0.8
US
Omnicom Group Inc
NYSE:OMC
10.1
8%
1.3
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
19.7
N/A N/A
US
Interpublic Group of Companies Inc
NYSE:IPG
19.3
17%
1.1
UK
WPP PLC
LSE:WPP
10.6
-28%
N/A
JP
Dentsu Group Inc
TSE:4324
Negative Multiple: -4.3 N/A N/A
JP
CyberAgent Inc
TSE:4751
35.5
26%
1.4
FR
JCDecaux SE
PAR:DEC
12.8
6%
2.1
FR
JCDecaux SA
OTC:JCDXF
12.2
6%
2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
V
VGI PCL
SET:VGI
Average EV/EBITDA: 10.7
37.8
N/A N/A
FR
Publicis Groupe SA
PAR:PUB
7.3
3%
2.4
UK
Informa PLC
LSE:INF
11.8
12%
1
US
Omnicom Group Inc
NYSE:OMC
6.7
4%
1.7
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
17.5
14%
1.3
US
Interpublic Group of Companies Inc
NYSE:IPG
6.4
2%
3.2
UK
WPP PLC
LSE:WPP
4.8
4%
1.2
JP
Dentsu Group Inc
TSE:4324
4.1
3%
1.4
JP
CyberAgent Inc
TSE:4751
12.7
9%
1.4
FR
JCDecaux SE
PAR:DEC
4.3
-11%
N/A
FR
JCDecaux SA
OTC:JCDXF
4.2
-11%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
V
VGI PCL
SET:VGI
Average EV/EBIT: 11.6
Negative Multiple: -128.7
N/A N/A
FR
Publicis Groupe SA
PAR:PUB
9.7
6%
1.6
UK
Informa PLC
LSE:INF
18.7
22%
0.8
US
Omnicom Group Inc
NYSE:OMC
7.4
4%
1.8
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
17.5
8%
2.2
US
Interpublic Group of Companies Inc
NYSE:IPG
7.5
2%
3.8
UK
WPP PLC
LSE:WPP
6.5
8%
0.8
JP
Dentsu Group Inc
TSE:4324
6.8
N/A N/A
JP
CyberAgent Inc
TSE:4751
15.2
17%
0.9
FR
JCDecaux SE
PAR:DEC
13.5
6%
2.3
FR
JCDecaux SA
OTC:JCDXF
13.2
6%
2.2