EN DE

Yggdrazil Group (YGG) Fair Value & Analysis

Communication Services · TH · Market cap 114M THB

YG Yggdrazil Group YGG · BK
Price0.1800 THB
Fair Value0.0600 THB
Upside-66.7%
Quality43/100
Watch Yggdrazil Group for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Loss-making · -178.0% net margin
Low debt · negative free cash flow
Trails peers (3/9)
Narrow moat 10/100
Evidence: Low Range 0.0500 THB – 0.0900 THB Share as image

Fair value as of: Jul 17, 2026

From 1 valuation models · updated 24 days ago

Share price −5.3% over the past month.

Below-average quality, and screening another 67% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (0.0900 THB). The favourable scenario is already priced in.
  • Weak quality (43/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

14.15 THB 0.1600 THB Fair Value 0.0600 THB Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

60‑month range 0.1600 THB – 14.15 THB · fair‑value band 0.0500 THB – 0.0900 THB · the 0.1800 THB price screens above the 0.0600 THB fair value. Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

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

Analysis

Yggdrazil Group (YGG) currently trades at 0.1800 THB, while our model-based Fair Value estimate is 0.0600 THB, implying the stock looks roughly 66.7% overvalued today. The Quality Score stands at 43/100 (below-average quality), in the Communication Services sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: low).

Over the trailing twelve months, Yggdrazil Group generated revenue of 73.0M THB at a net margin of -34.8%. Revenue declined 22.7% year over year. It earns a return on equity of -38.2%. The balance sheet holds a net cash position of 5.1M THB. Fundamentals as of Jul 17, 2026

Our scenario range runs from 0.0500 THB (bear case) to 0.0900 THB (bull case); at 0.1800 THB, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 70% below its 52-week high and 20% above its 52-week low, currently below its 200-day average. For context, the median of 10 Communication Services peers we cover trades at -52% fair-value upside, at -67%, YGG screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
NCAV (Graham) 0.0500 THB 0.0600 THB 0.0900 THB 50
All 1 models by family
Asset-Based
NCAV (Graham) 0.0500 THB 0.0600 THB 0.0900 THB 50

Notify me when YGG reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 20.4M THB
Revenue growth (YoY) -97.1%
Net margin -178%
Return on equity -56.8%
Free cash flow −428K THB FY2025
Operating margin -313%
More key figures
EPS (TTM) -0.0600 THB
EPS growth (YoY) -87.0%
Net cash 5.1M THB FY2025

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 43/100

Of which business quality 42 · Market factors (momentum, volatility) 19

Profitability 16
Margins and returns on capital today
Quality Growth 57
Are margins and returns improving?
Cashflow 9
Earnings quality: real cash, not paper profit
Fin. Strength 55
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 8
Price trend over the last 3–12 months (market factor)
52W Momentum 3
Distance to the 52-week high (market factor)
Net Issuance 50
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Yggdrazil Group Public Company Limited provides computer graphics services related to advertising, music videos and movies, and animation in Thailand. The company also produces and sells games. In addition, it offers cinematic, VFX, and animation services. The company was founded in 2006 and is headquartered in Bangkok, Thailand.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Yggdrazil Group reported revenue of 73.0M THB in FY2025 versus 285M THB in FY2021, a compound −28.8%/yr. Reported net income was −25.4M THB in FY2025.

Growth Quality 0/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
73.0M THB
Latest YoY
−58.3%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−39.8%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−20.3%
Avg. growth/yr (10Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−1.2%
Revenue −28.8%/yr
FY21 285M THB
FY22 335M THB
FY23 313M THB
FY24 175M THB
FY25 73.0M THB
Net income
FY21 112M THB
FY22 122M THB
FY23 69.5M THB
FY24 −548M THB
FY25 −25.4M THB

YGG screens 67% overvalued. Compare with Netflix, Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

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

Peer Group

Entertainment · 265 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 42 · Below median
Fair Value upside −67% · Bottom 25%
Return on assets -16% · Bottom 25%
Net margin (TTM) -178% · Bottom 25%
Revenue growth -97% · Bottom 25%
Debt / equity 0.04× · Lower than median

Valuation Multiples vs Entertainment median · lower = cheaper

P/B 0.06× · Cheaper than 75% of peers
P/S (TTM) 0.17× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 6
FUTURE 0 · sector 10
PAST 0 · sector 0
HEALTH 98 · sector 97
DIVIDEND 0 · sector 44

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Entertainment stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
Netflix, Inc ZNFL C$6.77 C$2.96 -56%
The Walt Disney Company DIS $96.30 $89.55 -7%
Warner Bros. Discovery, Inc WBD $26.87 $9.13 -66%
Live Nation Entertainment, Inc LYV $178.44 $46.89 -74%
Universal Music Group UMG €18.91 €14.78 -22%
TKO Group TKO $184.40 $22.16 -88%
Empresas Cablevisión, S.A. CABLECPO 55.00 MXN 60.49 MXN +10%
Beijing Enlight Media Co 300251 ¥11.77 ¥10.97 -7%
PT MNC Digital Entertainment Tbk, MSIN 456.00 IDR 221.09 IDR -52%
Prime Focus Limited PFOCUS ₹298.25 ₹63.45 -79%

Compare Yggdrazil Group with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Yggdrazil Group (YGG) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of 0.0600 THB versus a price of 0.1800 THB, about −67% (overvalued).
What is the fair value of YGG?
Our model-based fair value for Yggdrazil Group is 0.0600 THB (as of Jul 17, 2026), built from audited fundamentals. The current price is 0.1800 THB.
What is the quality score of YGG?
Yggdrazil Group has a Quality Score of 43/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Yggdrazil Group (YGG)?
Yggdrazil Group reported trailing-twelve-month revenue of about 73.0M THB (latest available figure, as of Jul 17, 2026).
What is the net profit margin of YGG?
The net profit margin of Yggdrazil Group is about -34.8%, meaning it is currently running at a net loss. Based on the latest reported figures.

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.

14 days Pro free · no card

Track Yggdrazil Group and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.