A

Ainsworth Game Technology Ltd
ASX:AGI

Watchlist Manager
Ainsworth Game Technology Ltd
ASX:AGI
Watchlist
Price: 1.015 AUD -0.49% Market Closed
Market Cap: 341.8m AUD

Relative Value

The Relative Value of one AGI stock under the Base Case scenario is hidden AUD. Compared to the current market price of 1.015 AUD, Ainsworth Game Technology Ltd is hidden .

Relative 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.

AGI Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
71
vs Industry
53
Median 3Y
1.2
Median 5Y
1.4
Industry
1.4
Forward
1.1
vs History
50
vs Industry
50
Median 3Y
25.5
Median 5Y
16.1
Industry
20.1
Forward
16.3
vs History
30
vs Industry
31
Median 3Y
8.3
Median 5Y
8.6
Industry
9.7
vs History
3
vs Industry
17
Median 3Y
-36.8
Median 5Y
21.8
Industry
18.5
vs History
60
vs Industry
65
Median 3Y
1
Median 5Y
1
Industry
2.1
vs History
74
vs Industry
61
Median 3Y
1.2
Median 5Y
1.3
Industry
1.9
Forward
1.1
vs History
53
vs Industry
64
Median 3Y
2
Median 5Y
2.1
Industry
3.8
vs History
31
vs Industry
33
Median 3Y
12
Median 5Y
11.5
Industry
10.6
Forward
6.5
vs History
31
vs Industry
47
Median 3Y
12
Median 5Y
11.5
Industry
16.6
Forward
14.1
vs History
28
vs Industry
41
Median 3Y
7.5
Median 5Y
8.2
Industry
11.4
vs History
19
vs Industry
24
Median 3Y
-12.4
Median 5Y
5.6
Industry
16.3
vs History
55
vs Industry
66
Median 3Y
0.9
Median 5Y
0.9
Industry
1.3

Multiples Across Competitors

AGI Competitors Multiples
Ainsworth Game Technology Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Ainsworth Game Technology Ltd
ASX:AGI
341.8m AUD 1.2 16.1 14.1 14.1
US
Las Vegas Sands Corp
NYSE:LVS
45.5B USD 3.7 29.3 13 20.1
IE
Flutter Entertainment PLC
LSE:FLTR
28.8B GBP 1.9 -130.4 19.2 64.6
AU
Aristocrat Leisure Ltd
ASX:ALL
36B AUD 5.7 23 19.6 19.6
HK
Galaxy Entertainment Group Ltd
HKEX:27
169.6B HKD 3.8 17.6 17.5 17.5
MO
Sands China Ltd
HKEX:1928
166.1B HKD 3 23.3 20.5 20.5
US
DraftKings Inc
NASDAQ:DKNG
17.1B USD 3.1 -63.9 -440 -56.2
SE
Evolution AB (publ)
STO:EVO
125.2B SEK 5.3 10.2 7.4 8.3
US
Wynn Resorts Ltd
NASDAQ:WYNN
13.2B USD 1.9 26.3 11.2 16.4
US
MGM Resorts International
NYSE:MGM
10.1B USD 0.6 152.8 6.2 10.5
ZA
Sun International Ltd
JSE:SUI
9.5B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
AU
A
Ainsworth Game Technology Ltd
ASX:AGI
Average P/E: 37.3
16.1
-15%
N/A
US
Las Vegas Sands Corp
NYSE:LVS
29.3
18%
1.6
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -130.4
296%
N/A
AU
Aristocrat Leisure Ltd
ASX:ALL
23
13%
1.8
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.6
14%
1.3
MO
Sands China Ltd
HKEX:1928
23.3
14%
1.7
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -63.9 N/A N/A
SE
Evolution AB (publ)
STO:EVO
10.2
1%
10.2
US
Wynn Resorts Ltd
NASDAQ:WYNN
26.3
11%
2.4
US
MGM Resorts International
NYSE:MGM
152.8
1%
152.8
ZA
S
Sun International Ltd
JSE:SUI
Not Available
-4%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
A
Ainsworth Game Technology Ltd
ASX:AGI
Average EV/EBITDA: 14.3
14.1
27%
0.5
US
Las Vegas Sands Corp
NYSE:LVS
13
13%
1
IE
Flutter Entertainment PLC
LSE:FLTR
19.2
35%
0.5
AU
Aristocrat Leisure Ltd
ASX:ALL
19.6
16%
1.2
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.5
13%
1.3
MO
Sands China Ltd
HKEX:1928
20.5
9%
2.3
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -440 N/A N/A
SE
Evolution AB (publ)
STO:EVO
7.4
2%
3.7
US
Wynn Resorts Ltd
NASDAQ:WYNN
11.2
9%
1.2
US
MGM Resorts International
NYSE:MGM
6.2
26%
0.2
ZA
S
Sun International Ltd
JSE:SUI
Not Available
4%
N/A