Y

YGGDRAZIL Group PCL
SET:YGG

Watchlist Manager
YGGDRAZIL Group PCL
SET:YGG
Watchlist
Price: 0.25 THB 4.17% Market Closed
Market Cap: ฿150.5m

Relative Value

The Relative Value of one YGG stock under the Base Case scenario is hidden THB. Compared to the current market price of 0.25 THB, YGGDRAZIL Group 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.

YGG Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

YGG Competitors Multiples
YGGDRAZIL Group 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
YGGDRAZIL Group PCL
SET:YGG
150.5m THB 2 -0.8 -1.2 -0.9
US
Netflix Inc
NASDAQ:NFLX
327B USD 7.2 29.7 11 24.8
US
Walt Disney Co
NYSE:DIS
191.8B USD 2 15.6 11.6 16.2
LU
Spotify Technology SA
NYSE:SPOT
96B USD 4.7 36.3 31 32.4
US
Warner Bros Discovery Inc
NASDAQ:WBD
72.1B USD 1.9 148.9 5.1 58
NL
Universal Music Group NV
AEX:UMG
34.8B EUR 2.4 6.4 7.3 7.3
US
TKO Group Holdings Inc
NYSE:TKO
41.1B USD 9.5 180.9 30.5 43.6
US
Live Nation Entertainment Inc
NYSE:LYV
37.4B USD 1.5 -679.7 20.2 30.7
CN
Tencent Music Entertainment Group
NYSE:TME
22.6B USD 4.9 14.4 15 15
FR
Bollore SE
PAR:BOL
13.6B EUR 8.8 -8 -13.1 -12.5
US
Warner Music Group Corp
NASDAQ:WMG
14.5B USD 2.1 48.1 12.8 17.8
P/E Multiple
Earnings Growth PEG
TH
Y
YGGDRAZIL Group PCL
SET:YGG
Average P/E: 60
Negative Multiple: -0.8
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
29.7
21%
1.4
US
Walt Disney Co
NYSE:DIS
15.6
6%
2.6
LU
Spotify Technology SA
NYSE:SPOT
36.3
19%
1.9
US
Warner Bros Discovery Inc
NASDAQ:WBD
148.9
N/A N/A
NL
Universal Music Group NV
AEX:UMG
6.4
2%
3.2
US
TKO Group Holdings Inc
NYSE:TKO
180.9
430%
0.4
US
Live Nation Entertainment Inc
NYSE:LYV
Negative Multiple: -679.7 N/A N/A
CN
Tencent Music Entertainment Group
NYSE:TME
14.4
22%
0.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -8
-39%
N/A
US
Warner Music Group Corp
NASDAQ:WMG
48.1
41%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
Y
YGGDRAZIL Group PCL
SET:YGG
Average EV/EBITDA: 16.1
Negative Multiple: -1.2
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
11
-7%
N/A
US
Walt Disney Co
NYSE:DIS
11.6
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
31
26%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
7.3
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
30.5
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
20.2
21%
1
CN
Tencent Music Entertainment Group
NYSE:TME
15
22%
0.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -13.1 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
12.8
15%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
Y
YGGDRAZIL Group PCL
SET:YGG
Average EV/EBIT: 27.3
Negative Multiple: -0.9
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
24.8
20%
1.2
US
Walt Disney Co
NYSE:DIS
16.2
17%
1
LU
Spotify Technology SA
NYSE:SPOT
32.4
28%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
58
59%
1
NL
Universal Music Group NV
AEX:UMG
7.3
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
43.6
35%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
30.7
20%
1.5
CN
Tencent Music Entertainment Group
NYSE:TME
15
23%
0.7
FR
Bollore SE
PAR:BOL
Negative Multiple: -12.5 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
17.8
18%
1