V

VGI PCL
SET:VGI

Watchlist Manager
VGI PCL
SET:VGI
Watchlist
Price: 0.96 THB -2.04%
Market Cap: 20.3B THB
Section:
 

Relative Value

The Relative Value of one VGI stock under the Base Case scenario is 0.58 THB. Compared to the current market price of 0.96 THB, VGI PCL is Overvalued by 40%.

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
0.58 THB
Overvaluation 40%
Relative Value
Price
V
Worst Case
Base Case
Best Case

Valuation Multiples

4.1
P/S
P/S
Price to Sales
4.1
vs History
87
vs Industry
7
Median 3Y
6.8
Median 5Y
9
Industry
1.5
Forward
3.8
More Details
41.9
P/E
P/E
Price to Earnings
41.9
vs History
50
vs Industry
4
Median 3Y
-5.5
Median 5Y
44.1
Industry
17
Forward
28.5
More Details
54.9
P/OCF
P/OCF
Price to OCF
54.9
vs History
34
vs Industry
1
Median 3Y
-39.4
Median 5Y
-43.8
Industry
11
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-18
Median 5Y
-31.1
Industry
15.3
More Details
0.6
P/B
P/B
Price to Book Value
0.6
vs History
98
vs Industry
40
Median 3Y
1.2
Median 5Y
1.5
Industry
1.7
More Details
Negative
EV/S
EV/S
Enterprise Value to Sales
N/A
vs History
vs Industry
11
Median 3Y
4.2
Median 5Y
7.3
Industry
1.6
Forward
-0.2
More Details
Negative
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
8
Median 3Y
13.4
Median 5Y
23.5
Industry
3.5
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
3
Median 3Y
-29.6
Median 5Y
44.6
Industry
8.7
Forward
-1.3
More Details
3.1
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
3.1
vs History
22
vs Industry
Median 3Y
-37
Median 5Y
-35.2
Industry
12.5
Forward
-2.1
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
2
Median 3Y
-26.7
Median 5Y
-32.6
Industry
10.5
More Details
10.9
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
10.9
vs History
7
vs Industry
Median 3Y
-38.7
Median 5Y
-51.1
Industry
12.6
More Details
Negative
EV/IC
EV/IC
Enterprise Value to IC
N/A
vs History
vs Industry
27
Median 3Y
1.1
Median 5Y
1.3
Industry
1.4
More Details

Multiples Across Competitors

VGI Competitors Multiples
VGI PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
VGI PCL
SET:VGI
20.3B THB 4.1 41.9 -2 3.1
IN
Bright Outdoor Media Ltd
BSE:543831
10.2T INR 8 047.6 53 473.2 39 124.7 42 362.1
FR
Publicis Groupe SA
PAR:PUB
22.1B EUR 1.3 12.9 7.4 9.7
US
Omnicom Group Inc
NYSE:OMC
25.4B USD 1.6 19 10.1 11.1
UK
Informa PLC
LSE:INF
11.5B GBP 3 157.6 11.7 18.1
CN
Focus Media Information Technology Co Ltd
SZSE:002027
104.3B CNY 8.3 19.2 15.9 15.9
US
Interpublic Group of Companies Inc
NYSE:IPG
9.2B USD 0.9 16.8 6.3 7.4
HK
QMMM Holdings Ltd
NASDAQ:QMMM
6.8B USD 1 740.7 -2 306.1 -2 321.9 -2 296.7
JP
Dentsu Group Inc
TSE:4324
873.3B JPY 0.6 -3.4 4.2 6.2
US
NIQ Global Intelligence PLC
NYSE:NIQ
4.9B USD 0 0 0 0
CN
Leo Group Co Ltd
SZSE:002131
33.6B CNY 1.7 68.8 276 276
P/E Multiple
Earnings Growth PEG
TH
V
VGI PCL
SET:VGI
Average P/E: 6 726.2
41.9
16%
2.6
IN
B
Bright Outdoor Media Ltd
BSE:543831
53 473.2
N/A N/A
FR
Publicis Groupe SA
PAR:PUB
12.9
9%
1.4
US
Omnicom Group Inc
NYSE:OMC
19
30%
0.6
UK
Informa PLC
LSE:INF
157.6
45%
3.5
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
19.2
9%
2.1
US
Interpublic Group of Companies Inc
NYSE:IPG
16.8
21%
0.8
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 306.1 N/A N/A
JP
Dentsu Group Inc
TSE:4324
Negative Multiple: -3.4 N/A N/A
US
N
NIQ Global Intelligence PLC
NYSE:NIQ
Not Available N/A N/A
CN
Leo Group Co Ltd
SZSE:002131
68.8
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
V
VGI PCL
SET:VGI
Average EV/EBITDA: 4 932
Negative Multiple: -2
30%
N/A
IN
B
Bright Outdoor Media Ltd
BSE:543831
39 124.7
N/A N/A
FR
Publicis Groupe SA
PAR:PUB
7.4
3%
2.5
US
Omnicom Group Inc
NYSE:OMC
10.1
5%
2
UK
Informa PLC
LSE:INF
11.7
11%
1.1
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
15.9
16%
1
US
Interpublic Group of Companies Inc
NYSE:IPG
6.3
4%
1.6
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 321.9 N/A N/A
JP
Dentsu Group Inc
TSE:4324
4.2
4%
1.1
US
N
NIQ Global Intelligence PLC
NYSE:NIQ
Not Available
21%
N/A
CN
Leo Group Co Ltd
SZSE:002131
276
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
V
VGI PCL
SET:VGI
Average EV/EBIT: 4 745.5
3.1
N/A N/A
IN
B
Bright Outdoor Media Ltd
BSE:543831
42 362.1
N/A N/A
FR
Publicis Groupe SA
PAR:PUB
9.7
5%
1.9
US
Omnicom Group Inc
NYSE:OMC
11.1
11%
1
UK
Informa PLC
LSE:INF
18.1
22%
0.8
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
15.9
9%
1.8
US
Interpublic Group of Companies Inc
NYSE:IPG
7.4
6%
1.2
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 296.7 N/A N/A
JP
Dentsu Group Inc
TSE:4324
6.2
N/A N/A
US
N
NIQ Global Intelligence PLC
NYSE:NIQ
Not Available
157%
N/A
CN
Leo Group Co Ltd
SZSE:002131
276
N/A N/A

See Also

Summary
VGI intrinsic value, competitors valuation, and company profile.
DCF Valuation
VGI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
VGI stock valuation using valuation multiples.
Wall Street Estimates
VGI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
VGI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 305,000+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.