Y

YGGDRAZIL Group PCL
SET:YGG

Watchlist Manager
YGGDRAZIL Group PCL
SET:YGG
Watchlist
Price: 0.34 THB
Market Cap: 204.7m THB

Relative Value

The Relative Value of one YGG stock under the Base Case scenario is hidden THB. Compared to the current market price of 0.34 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

vs History
82
vs Industry
48
Median 3Y
7.6
Median 5Y
12.6
Industry
1.5
Forward
0.4
vs History
vs Industry
42
Median 3Y
-0.4
Median 5Y
37.7
Industry
17.2
Forward
0.8
vs History
3
vs Industry
18
Median 3Y
-4.9
Median 5Y
29.6
Industry
11.1
vs History
vs Industry
7
Median 3Y
-17.8
Median 5Y
33
Industry
15.4
vs History
85
vs Industry
49
Median 3Y
6.2
Median 5Y
7
Industry
1.8
vs History
82
vs Industry
46
Median 3Y
7.6
Median 5Y
11.9
Industry
1.6
Forward
0.3
vs History
69
vs Industry
35
Median 3Y
27.1
Median 5Y
29.2
Industry
3.5
vs History
vs Industry
47
Median 3Y
-0.5
Median 5Y
29.3
Industry
8.9
Forward
0.7
vs History
vs Industry
44
Median 3Y
-0.4
Median 5Y
34.8
Industry
12.7
Forward
0.7
vs History
3
vs Industry
20
Median 3Y
-5
Median 5Y
27.8
Industry
10.5
vs History
12
vs Industry
10
Median 3Y
-5.4
Median 5Y
36.9
Industry
12.7
vs History
87
vs Industry
49
Median 3Y
5.7
Median 5Y
8.5
Industry
1.4

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
204.7m THB 2.7 -1.1 -1.7 -1.2
US
Netflix Inc
NASDAQ:NFLX
385.6B USD 8.9 37 13.6 30.9
US
Walt Disney Co
NYSE:DIS
203.7B USD 2.2 16.4 12.2 16.9
LU
Spotify Technology SA
NYSE:SPOT
118.3B USD 6 71.8 44.3 46.7
US
Warner Bros Discovery Inc
NASDAQ:WBD
70.6B USD 1.9 145.6 5.1 57.1
NL
Universal Music Group NV
AEX:UMG
40.5B EUR 2.7 7.2 8.5 8.5
US
TKO Group Holdings Inc
NYSE:TKO
40.4B USD 9.3 176.4 29.8 42.6
US
Live Nation Entertainment Inc
NYSE:LYV
33.7B USD 1.4 104.7 17.2 25.3
CN
Tencent Music Entertainment Group
NYSE:TME
27.5B USD 6.1 17.8 18.5 18.5
US
Roku Inc
NASDAQ:ROKU
16.1B USD 3.5 -580.7 -172.5 -124.3
US
Warner Music Group Corp
NASDAQ:WMG
15.9B USD 2.4 44 15.1 21.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
Y
YGGDRAZIL Group PCL
SET:YGG
Average EV/EBITDA: 18.3
Negative Multiple: -1.7
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
13.6
-7%
N/A
US
Walt Disney Co
NYSE:DIS
12.2
10%
1.2
LU
Spotify Technology SA
NYSE:SPOT
44.3
40%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-25%
N/A
NL
Universal Music Group NV
AEX:UMG
8.5
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
29.8
27%
1.1
US
Live Nation Entertainment Inc
NYSE:LYV
17.2
19%
0.9
CN
Tencent Music Entertainment Group
NYSE:TME
18.5
22%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -172.5 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
15.1
15%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
Y
YGGDRAZIL Group PCL
SET:YGG
Average EV/EBIT: 29.8
Negative Multiple: -1.2
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
30.9
25%
1.2
US
Walt Disney Co
NYSE:DIS
16.9
17%
1
LU
Spotify Technology SA
NYSE:SPOT
46.7
42%
1.1
US
Warner Bros Discovery Inc
NASDAQ:WBD
57.1
57%
1
NL
Universal Music Group NV
AEX:UMG
8.5
16%
0.5
US
TKO Group Holdings Inc
NYSE:TKO
42.6
36%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
25.3
14%
1.8
CN
Tencent Music Entertainment Group
NYSE:TME
18.5
23%
0.8
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -124.3 N/A N/A
US
Warner Music Group Corp
NASDAQ:WMG
21.3
19%
1.1