V

VGI PCL
SET:VGI

Watchlist Manager
VGI PCL
SET:VGI
Watchlist
Price: 2.08 THB -0.95% Market Closed
Market Cap: 41.6B THB

Relative Value

The Relative Value of one VGI stock under the Base Case scenario is 0.5 THB. Compared to the current market price of 2.08 THB, VGI PCL is Overvalued by 76%.

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
0.5 THB
Overvaluation 76%
Relative Value
Price
V
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
66
vs Industry
7
Median 3Y
7.6
Median 5Y
10.3
Industry
1.6
Forward
7
vs History
22
vs Industry
4
Median 3Y
-8.9
Median 5Y
46.9
Industry
18.6
Forward
58.8
vs History
25
vs Industry
1
Median 3Y
-68.7
Median 5Y
-43.8
Industry
11.4
vs History
vs Industry
Median 3Y
-17.6
Median 5Y
-31.1
Industry
16
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
4.9
Median 5Y
8.2
Industry
1.7
Forward
3.3
vs History
84
vs Industry
8
Median 3Y
17.2
Median 5Y
32.7
Industry
3.6
vs History
63
vs Industry
3
Median 3Y
-29.6
Median 5Y
51.4
Industry
9.1
Forward
27.3
vs History
vs Industry
Median 3Y
-50
Median 5Y
-31.7
Industry
13
Forward
60
vs History
36
vs Industry
2
Median 3Y
-49.6
Median 5Y
-32.6
Industry
11
vs History
vs Industry
Median 3Y
-42.2
Median 5Y
-49.3
Industry
13.5
vs History
68
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
41.6B THB 8 83 37.1 -126.1
FR
Publicis Groupe SA
PAR:PUB
22.4B EUR 1.4 13.5 7 9.4
CN
Focus Media Information Technology Co Ltd
SZSE:002027
110.8B CNY 8.9 21.1 18.9 18.9
UK
Informa PLC
LSE:INF
11.2B GBP 3.1 37.6 12.1 19.1
US
Omnicom Group Inc
NYSE:OMC
13.8B USD 0.9 9.5 6.4 7
US
Interpublic Group of Companies Inc
NYSE:IPG
9B USD 0.9 18.3 6.1 7.2
UK
WPP PLC
LSE:WPP
4.5B GBP 0.3 8.4 4.1 5.6
JP
CyberAgent Inc
TSE:4751
747.8B JPY 0.9 33.6 11.9 14.2
JP
Dentsu Group Inc
TSE:4324
735.9B JPY 0.5 -3.8 3.7 6.2
JP
GMO AD Partners Inc
TSE:4784
619.6B JPY 21.6 517.5 338.3 371.1
FR
JCDecaux SE
PAR:DEC
3.2B EUR 0.9 12.5 4.2 13.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
V
VGI PCL
SET:VGI
Average EV/EBIT: 47.2
Negative Multiple: -126.1
N/A N/A
FR
Publicis Groupe SA
PAR:PUB
9.4
6%
1.6
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
18.9
8%
2.4
UK
Informa PLC
LSE:INF
19.1
22%
0.9
US
Omnicom Group Inc
NYSE:OMC
7
4%
1.8
US
Interpublic Group of Companies Inc
NYSE:IPG
7.2
2%
3.6
UK
WPP PLC
LSE:WPP
5.6
8%
0.7
JP
CyberAgent Inc
TSE:4751
14.2
17%
0.8
JP
Dentsu Group Inc
TSE:4324
6.2
N/A N/A
JP
GMO AD Partners Inc
TSE:4784
371.1
N/A N/A
FR
JCDecaux SE
PAR:DEC
13.3
6%
2.2