Valuation MCOT

Stocks

End-of-day quote Thailand S.E. 2026-09-17			5-day change	1st Jan Change
4.760 ^THB	-4.03%		-13.45%	+54.55%

09-01	MCOT Public Company Limited Announces CEO Changes, Effective September 1, 2026	CI
09-01	MCOT Public Company Limited Announces Resignation of Yada Kasayapanant as Director, Effective September 1, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,913	4,397	3,271	2,185	3,951	2,116
Change	-	50.94%	-25.63%	-33.19%	80.82%	-46.43%
Enterprise Value (EV) ¹	2,299	4,519	4,043	2,870	4,727	2,680
Change	-	96.52%	-10.53%	-29.02%	64.74%	-43.3%
P/E	-1.44x	26.6x	-85.3x	3.72x	-12.5x	-6.87x
PBR	0.61x	0.65x	0.48x	0.3x	0.56x	0.31x
PEG	-	-0x	1x	-0x	0x	2.72x
Capitalization / Revenue	1.93x	2.91x	2.32x	1.67x	3.38x	1.88x
EV / Revenue	1.52x	2.99x	2.87x	2.19x	4.04x	2.38x
EV / EBITDA	-3.33x	18.7x	25.2x	223x	-83.6x	-71.5x
EV / EBIT	-2.47x	35.5x	-368x	-15.2x	-21.5x	-14.8x
EV / FCF	6.71x	-4.36x	-5.88x	13.5x	226x	44.9x
FCF Yield	14.9%	-22.9%	-17%	7.41%	0.44%	2.23%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-2.939	0.2405	-0.0558	0.8551	-0.4603	-0.4486
Distribution rate	-	-	-	-	-	-
Net sales ¹	1,512	1,512	1,408	1,311	1,169	1,124
EBITDA ¹	-691.4	241.2	160.2	12.84	-56.56	-37.49
EBIT ¹	-931.9	127.4	-11	-188.8	-220.2	-180.8
Net income ¹	-2,020	165.2	-38.36	587.5	-316.3	-308.3
Net Debt ¹	-613.9	121.2	772.3	684.5	776.4	564.2
Reference price ²	4.240	6.400	4.760	3.180	5.750	3.080
Nbr of stocks (in thousands)	687,099	687,099	687,099	687,099	687,099	687,099
Announcement Date	2/23/21	2/28/22	2/21/23	2/19/24	2/26/25	2/24/26

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.($)
MCOT	-	-	-	-	103M
WALT DISNEY COMPANY (THE)	18.78x	2.2x	9.82x	1.41%	185B
FORMULA ONE GROUP	43.02x	6.17x	26.5x	-.--%	23.68B
TBS HOLDINGS,INC.	18.03x	1.88x	19.57x	1.71%	5.82B
ORIENTAL PEARL GROUP CO.,LTD.	44.05x	-	-	2.03%	4.2B
FUJI MEDIA HOLDINGS, INC.	13.09x	1.81x	17.5x	4.88%	3.76B
LIBERTY GLOBAL LTD.	-6.38x	2.18x	7.78x	-.--%	3.52B
ITV PLC	12.02x	0.87x	5.68x	7.1%	3.51B
CANAL+ SA	15.47x	0.6x	4.74x	1.42%	3.35B
MFE-MEDIAFOREUROPE N.V.	7.88x	0.7x	3.17x	6.33%	2.23B
Average	18.44x	2.05x	11.84x	2.76%	23.49B
Weighted average by Cap.	20.94x	2.54x	11.67x	1.45%