Y

YGGDRAZIL Group PCL
SET:YGG

Watchlist Manager
YGGDRAZIL Group PCL
SET:YGG
Watchlist
Price: 0.33 THB -2.94% Market Closed
Market Cap: 198.7m THB
Section:
 

Relative Value

The Relative Value of one YGG stock under the Base Case scenario is hidden THB. Compared to the current market price of 0.33 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

Valuation Multiples

2.6
P/S
P/S
Price to Sales
2.6
vs History
82
vs Industry
48
Median 3Y
7.6
Median 5Y
12.6
Industry
1.5
Forward
0.4
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
42
Median 3Y
-0.4
Median 5Y
37.7
Industry
17.1
Forward
0.7
More Details
171.7
P/OCF
P/OCF
Price to OCF
171.7
vs History
3
vs Industry
18
Median 3Y
-4.9
Median 5Y
29.6
Industry
11.1
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
7
Median 3Y
-17.8
Median 5Y
33
Industry
15.3
More Details
3.2
P/B
P/B
Price to Book Value
3.2
vs History
85
vs Industry
49
Median 3Y
6.2
Median 5Y
7
Industry
1.8
More Details
2.5
EV/S
EV/S
Enterprise Value to Sales
2.5
vs History
82
vs Industry
46
Median 3Y
7.6
Median 5Y
11.9
Industry
1.6
Forward
0.3
More Details
24.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
24.7
vs History
69
vs Industry
35
Median 3Y
27.1
Median 5Y
29.2
Industry
3.5
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
47
Median 3Y
-0.5
Median 5Y
29.3
Industry
8.8
Forward
0.7
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
44
Median 3Y
-0.4
Median 5Y
34.8
Industry
12.4
Forward
0.7
More Details
162.8
EV/OCF
EV/OCF
Enterprise Value to OCF
162.8
vs History
3
vs Industry
20
Median 3Y
-5
Median 5Y
27.8
Industry
10.4
More Details
162.8
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
162.8
vs History
12
vs Industry
10
Median 3Y
-5.4
Median 5Y
36.9
Industry
12.5
More Details
2.2
EV/IC
EV/IC
Enterprise Value to IC
2.2
vs History
87
vs Industry
49
Median 3Y
5.7
Median 5Y
8.5
Industry
1.5
More Details

Multiples Across Competitors

YGG Competitors Multiples
YGGDRAZIL Group 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
YGGDRAZIL Group PCL
SET:YGG
198.7m THB 2.6 -1.1 -1.6 -1.2
US
Netflix Inc
NASDAQ:NFLX
379.1B USD 8.7 36.3 13.3 30.4
US
Walt Disney Co
NYSE:DIS
211B USD 2.2 17 12.6 17.4
LU
Spotify Technology SA
NYSE:SPOT
111B USD 5.6 67.9 41.7 44
US
Warner Bros Discovery Inc
NASDAQ:WBD
71.6B USD 1.9 147.5 5.1 57.6
NL
Universal Music Group NV
AEX:UMG
40.7B EUR 2.7 7.2 8.6 8.6
US
TKO Group Holdings Inc
NYSE:TKO
38.9B USD 9 170.2 28.8 41.2
US
Live Nation Entertainment Inc
NYSE:LYV
33.9B USD 1.4 105.3 17.3 25.5
CN
Tencent Music Entertainment Group
NYSE:TME
26.7B USD 5.9 17.3 17.8 17.8
US
Roku Inc
NASDAQ:ROKU
16.4B USD 3.6 -593.8 -177 -127.6
US
Warner Music Group Corp
NASDAQ:WMG
16.2B USD 2.4 44.9 15.4 21.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
Y
YGGDRAZIL Group PCL
SET:YGG
Average EV/EBITDA: 17.8
Negative Multiple: -1.6 		N/A N/A
US
Netflix Inc
NASDAQ:NFLX
13.3
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12.6
10%
1.3
LU
Spotify Technology SA
NYSE:SPOT
41.7
40%
1
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
8.6
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
28.8
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
17.3
19%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
17.8
22%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -177 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
15.4
15%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
Y
YGGDRAZIL Group PCL
SET:YGG
Average EV/EBIT: 29.3
Negative Multiple: -1.2 		N/A N/A
US
Netflix Inc
NASDAQ:NFLX
30.4
25%
1.2
US
Walt Disney Co
NYSE:DIS
17.4
17%
1
LU
Spotify Technology SA
NYSE:SPOT
44
42%
1
US
Warner Bros Discovery Inc
NASDAQ:WBD
57.6
57%
1
NL
Universal Music Group NV
AEX:UMG
8.6
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
41.2
34%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
25.5
14%
1.8
CN
Tencent Music Entertainment Group
NYSE:TME
17.8
23%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -127.6 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
21.6
19%
1.1

See Also

Summary
YGG intrinsic value, competitors valuation, and company profile.
DCF Valuation
YGG stock valuation using Discount Cash Flow valuation method.
Relative Valuation
YGG stock valuation using valuation multiples.
Wall Street Estimates
YGG 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
YGG 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 308,500+ 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

© 2026 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.