Valuation VGI

Stocks

End-of-day quote Thailand S.E. 21/08/2026			5-day change	1st Jan Change
1.110 ^THB	-0.89%		+12.12%	+16.84%

08-15	VGI Public Company Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
08-04	VGI Public Company Limited Announces Resignation of Supa-us Tapaneeyakorn as Independent Director, Effective July 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	43,917	43,883	18,695	59,600	19,624	23,422	-	-
Change	-	-0.08%	-57.4%	218.8%	-67.07%	19.35%	-	-
Enterprise Value (EV) ¹	51,412	38,425	16,256	42,097	14,034	8,042	8,262	8,406
Change	-	-25.26%	-57.7%	158.97%	-66.66%	-42.69%	2.74%	1.74%
P/E	-364x	-653x	-5.35x	99.3x	-18.6x	56.9x	74x	74x
PBR	1.51x	1.56x	0.8x	1.71x	0.56x	0.65x	0.65x	0.65x
PEG	-	11.4x	-0x	-1x	0x	-0x	-3.2x	-
Capitalization / Revenue	10.7x	8.98x	3.88x	11.4x	4.22x	4.89x	4.55x	4.37x
EV / Revenue	12.5x	7.86x	3.38x	8.07x	3.02x	1.68x	1.6x	1.57x
EV / EBITDA	95.4x	52.6x	-27.6x	40.6x	-207x	-201x	-86.1x	-77.8x
EV / EBIT	-187x	-57.3x	-15.2x	85.6x	-22.3x	78.8x	45.4x	40.8x
EV / FCF	-129x	-70.8x	-12.2x	252x	-30.2x	-6.65x	-52x	-124x
FCF Yield	-0.77%	-1.41%	-8.21%	0.4%	-3.32%	-15%	-1.92%	-0.81%
Dividend per Share ²	0.04	0.08	-	0.013	-	0.01	0.01	0.01
Rate of return	0.78%	2.04%	-	0.44%	-	0.9%	0.9%	0.9%
EPS ²	-0.014	-0.006	-0.312	0.03	-0.05	0.0195	0.015	0.015
Distribution rate	-286%	-1,333%	-	43.3%	-	51.3%	66.7%	66.7%
Net sales ¹	4,098	4,889	4,813	5,219	4,646	4,789	5,151	5,361
EBITDA ¹	538.8	730.8	-588.9	1,037	-67.76	-40	-96	-108
EBIT ¹	-275.3	-670.9	-1,068	491.5	-630.4	102	182	206
Net income ¹	-120.3	-64.88	-3,489	501.2	-1,064	415	346.5	353
Net Debt ¹	7,495	-5,457	-2,439	-17,503	-5,590	-15,380	-15,160	-15,016
Reference price ²	5.100	3.920	1.670	2.980	0.930	1.110	1.110	1.110
Nbr of stocks (in thousands)	8,611,166	11,194,518	11,194,520	20,000,000	21,101,285	21,101,285	-	-
Announcement Date	25/05/22	25/05/23	27/05/24	30/05/25	25/05/26	-	-	-

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VGI	111x	1.65x	-47.59x	0.9%	717M
STRÖER SE & CO. KGAA	14.25x	1.55x	5.21x	5.03%	2.54B
CLEAR CHANNEL OUTDOOR HOLDINGS, INC.	-37.16x	4.07x	12.65x	-.--%	1.21B
ARABIAN CONTRACTING SERVICES COMPANY	-56.37x	3.14x	5.73x	-.--%	930M
PLAN B MEDIA	23.3x	3.35x	6.97x	3.54%	916M
MEGA-INFO MEDIA CO.,LTD.	30.13x	-	-	-	554M
Average	14.19x	2.75x	-3.41x	1.89%	1.14B
Weighted average by Cap.	8.20x	2.54x	0.97x	2.64%