MGI (MGI) Fair Value & Analysis

· Market cap 1.4B THB

M MGI MGI · BK

Price6.50 THB

Fair Value13.65 THB

Upside+110.0%

Quality51/100

Watch MGI for free — get notified when fair value or trend changes. Watch for free

Evidence: High Range 10.24 THB – 17.06 THB

Fair value as of: Jul 10, 2026

From 17 valuation models · updated today

Fair value updated Jul 10, 2026 — revised from 34.14 THB to 13.65 THB (−60.0%) since Jun 24, 2026. Share price +21.5% over the past month.

Price vs Fair Value (12 months)

12‑month range 4.75 THB – 9.98 THB · fair‑value band 10.24 THB – 17.06 THB · the 6.50 THB price screens below the 13.65 THB fair value. As of Jul 10, 2026.

✦ Which stocks are undervalued right now? Check free Discover now →

Analysis

MGI (MGI) currently trades at 6.50 THB, while our model-based Fair Value estimate is 13.65 THB — implying the stock looks roughly 110.0% undervalued today. We read business quality at 51/100 (solid quality). Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high) — always confirm before acting.

Net debt stands at 77.9M THB. The stock trades on a trailing P/E of 15.3. Fundamentals as of Jul 10, 2026

Our scenario range runs from 10.24 THB (bear case) to 17.06 THB (bull case); at 6.50 THB, the current price sits below that range. The share trades about 36% below its 52-week high and 39% above its 52-week low, currently below its 200-day average.

Key figures & financial health

Free cash flow −163M THB FY2025

P/E ratio 19.5

Dividend yield 3.9%

Net debt 77.9M THB FY2025

Figures from reported company fundamentals (EODHD) · as of Jul 10, 2026. TTM = trailing twelve months.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

MGI reported revenue of 1.5B THB in FY2025 versus 342M THB in FY2021, a compound +45.1%/yr. Reported net income was 143M THB in FY2025, compounding +49.1%/yr from FY2021.

Revenue +45.1%/yr

FY21 342M THB

FY22 315M THB

FY23 612M THB

FY24 1.1B THB

FY25 1.5B THB

Net income +49.1%/yr

FY21 29.0M THB

FY22 47.9M THB

FY23 119M THB

FY24 121M THB

FY25 143M THB

Is MGI fairly valued? → Check now

🧮 Run the numbers yourself — free valuation calculators

DCF Calculator Graham Number Peter Lynch Formula DDM Calculator Fama-French Model Intrinsic Value

📤 Share or link this analysis

𝕏 Post WhatsApp LinkedIn Reddit

🔗 Embed on your site (free fair-value badge)

Paste this into your site or blog — it shows the current fair value and links back here (free, and welcome):

MGI · Fair Value
13.65 THB +110%Fair Value
Calculator →

<a href="https://www.fairvalue-calculator.com/stock/MGI" target="_blank" rel="noopener" style="display:inline-flex;align-items:center;gap:12px;box-sizing:border-box;font-family:system-ui,-apple-system,Segoe UI,Roboto,sans-serif;text-decoration:none;background:#0f1814;color:#eaf2ed;border:1px solid #2a3a30;border-radius:12px;padding:12px 16px;max-width:360px"><span style="line-height:1.35"><span style="font-size:12px;color:#9fb0a8">MGI · Fair Value</span><br><b style="font-size:20px">13.65 THB</b> <span style="color:#7BB290;font-weight:700;font-size:14px">+110%</span></span><span style="font-size:11px;color:#7BB290;font-weight:700;margin-left:auto;text-align:right;line-height:1.3">Fair&nbsp;Value<br>Calculator&nbsp;→</span></a>

Cite: Fair Value Calculator (2026). "MGI Fair Value". https://www.fairvalue-calculator.com/stock/MGI

Explore undervalued stocks

All undervalued stocks Technology Financial Services Healthcare Consumer Cyclical Consumer Defensive Communication Services Industrials Energy Basic Materials Real Estate Utilities Deeply Undervalued Stocks Undervalued Blue-Chip Stocks Undervalued Small-Cap Stocks

Frequently asked questions

Is MGI (MGI) undervalued?

As of Jul 10, 2026, our model estimates a fair value of 13.65 THB versus a price of 6.50 THB — about +110% (undervalued). Model-based estimate, not financial advice.

What is the fair value of MGI?

Our model-based fair value for MGI is 13.65 THB (as of Jul 10, 2026), built from audited fundamentals. The current price is 6.50 THB.

What is the quality score of MGI?

MGI has a Quality Score of 51/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.

What is the net profit margin of MGI?

The net profit margin of MGI is about 0.0%, meaning it keeps roughly 0.0% of revenue as net income. Based on the latest reported figures.

Does MGI pay a dividend?

MGI currently shows a dividend yield of about 4.95% relative to its recent price (as of Jul 10, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data — nothing guessed.

The 25 strongest value stocks, free every month

Enter your email to get the free monthly Top-25 report of the most undervalued quality stocks from 35,000+ analysed. Unsubscribe anytime.

Not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.