VGI PCL
SET:VGI
Intrinsic Value
The intrinsic value of one VGI stock under the Base Case scenario is 0.75 THB. Compared to the current market price of 2.1 THB, VGI PCL is Overvalued by 64%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
VGI PCL
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
VGI PCL
Balance Sheet Decomposition
VGI PCL
Current Assets | 24.8B |
Cash & Short-Term Investments | 22.2B |
Receivables | 2B |
Other Current Assets | 670.9m |
Non-Current Assets | 14.8B |
Long-Term Investments | 11B |
PP&E | 1.8B |
Intangibles | 1.3B |
Other Non-Current Assets | 769.1m |
Free Cash Flow Analysis
VGI PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
VGI PCL
Revenue
|
5.2B
THB
|
Cost of Revenue
|
-3.4B
THB
|
Gross Profit
|
1.8B
THB
|
Operating Expenses
|
-2B
THB
|
Operating Income
|
-156.3m
THB
|
Other Expenses
|
657.5m
THB
|
Net Income
|
501.2m
THB
|
VGI Profitability Score
Profitability Due Diligence
VGI PCL's profitability score is 39/100. The higher the profitability score, the more profitable the company is.
Score
VGI PCL's profitability score is 39/100. The higher the profitability score, the more profitable the company is.
VGI Solvency Score
Solvency Due Diligence
VGI PCL's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Score
VGI PCL's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
VGI Price Targets Summary
VGI PCL
According to Wall Street analysts, the average 1-year price target for VGI is 2.15 THB with a low forecast of 1.72 THB and a high forecast of 2.37 THB.
Dividends
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?
The intrinsic value of one VGI stock under the Base Case scenario is 0.75 THB.
Compared to the current market price of 2.1 THB, VGI PCL is Overvalued by 64%.