Y

YGGDRAZIL Group PCL
SET:YGG

Watchlist Manager
YGGDRAZIL Group PCL
SET:YGG
Watchlist
Price: 0.22 THB -8.33% Market Closed
Market Cap: ฿132.4m

Multiples-Based Value

The Multiples-Based Value of one YGG stock under the Base Case scenario is 0.28 THB. Compared to the current market price of 0.22 THB, YGGDRAZIL Group PCL is Undervalued by 21%.

Multiples-Based 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 Multiples-Based Value
0.28 THB
Undervaluation 21%
Multiples-Based Value
Price ฿0.22
Y
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
132.4m THB 1.8 -0.7 -1.1 -0.8
US
Netflix Inc
NASDAQ:NFLX
454.8B USD 10.1 41.6 15.3 34.6
US
Walt Disney Co
NYSE:DIS
185.8B USD 2 15.3 11.4 15.8
LU
Spotify Technology SA
NYSE:SPOT
109.3B USD 5.4 42.3 36.9 38.6
US
Warner Bros Discovery Inc
NASDAQ:WBD
67.5B USD 1.8 93.3 5.1 73.1
NL
Universal Music Group NV
AEX:UMG
37B EUR 3 24.4 16.3 19.9
US
TKO Group Holdings Inc
NYSE:TKO
37.4B USD 8.3 158.1 25.6 38.5
US
Live Nation Entertainment Inc
NYSE:LYV
36.7B USD 1.5 -684.5 20.3 30.9
FR
Bollore SE
PAR:BOL
13.9B EUR 4.8 40.2 -43.2 -43.2
US
Roku Inc
NASDAQ:ROKU
16.2B USD 3.5 186.6 213 -5 520.4
CN
Tencent Music Entertainment Group
NYSE:TME
15.2B USD 3.3 9.7 9.2 9.2
P/E Multiple
Earnings Growth PEG
TH
Y
YGGDRAZIL Group PCL
SET:YGG
Average P/E: 67.9
Negative Multiple: -0.7
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
41.6
21%
2
US
Walt Disney Co
NYSE:DIS
15.3
6%
2.5
LU
Spotify Technology SA
NYSE:SPOT
42.3
22%
1.9
US
Warner Bros Discovery Inc
NASDAQ:WBD
93.3
N/A N/A
NL
Universal Music Group NV
AEX:UMG
24.4
16%
1.5
US
TKO Group Holdings Inc
NYSE:TKO
158.1
90%
1.8
US
Live Nation Entertainment Inc
NYSE:LYV
Negative Multiple: -684.5 N/A N/A
FR
Bollore SE
PAR:BOL
40.2
-1%
N/A
US
Roku Inc
NASDAQ:ROKU
186.6
94%
2
CN
Tencent Music Entertainment Group
NYSE:TME
9.7
4%
2.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
Y
YGGDRAZIL Group PCL
SET:YGG
Average EV/EBITDA: 39.2
Negative Multiple: -1.1
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
15.3
-7%
N/A
US
Walt Disney Co
NYSE:DIS
11.4
11%
1
LU
Spotify Technology SA
NYSE:SPOT
36.9
30%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-23%
N/A
NL
Universal Music Group NV
AEX:UMG
16.3
14%
1.2
US
TKO Group Holdings Inc
NYSE:TKO
25.6
22%
1.2
US
Live Nation Entertainment Inc
NYSE:LYV
20.3
21%
1
FR
Bollore SE
PAR:BOL
Negative Multiple: -43.2 N/A N/A
US
Roku Inc
NASDAQ:ROKU
213
147%
1.4
CN
Tencent Music Entertainment Group
NYSE:TME
9.2
16%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
Y
YGGDRAZIL Group PCL
SET:YGG
Average EV/EBIT: 32.6
Negative Multiple: -0.8
N/A N/A
US
Netflix Inc
NASDAQ:NFLX
34.6
20%
1.7
US
Walt Disney Co
NYSE:DIS
15.8
16%
1
LU
Spotify Technology SA
NYSE:SPOT
38.6
30%
1.3
US
Warner Bros Discovery Inc
NASDAQ:WBD
73.1
11%
6.6
NL
Universal Music Group NV
AEX:UMG
19.9
14%
1.4
US
TKO Group Holdings Inc
NYSE:TKO
38.5
28%
1.4
US
Live Nation Entertainment Inc
NYSE:LYV
30.9
23%
1.3
FR
Bollore SE
PAR:BOL
Negative Multiple: -43.2 N/A N/A
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -5 520.4 N/A N/A
CN
Tencent Music Entertainment Group
NYSE:TME
9.2
14%
0.7
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett