Aristocrat Leisure Ltd
ASX:ALL

Watchlist Manager
Aristocrat Leisure Ltd Logo
Aristocrat Leisure Ltd
ASX:ALL
Watchlist
Price: 57.54 AUD 1.21% Market Closed
Market Cap: 35.5B AUD

Relative Value

The Relative Value of one ALL stock under the Base Case scenario is hidden AUD. Compared to the current market price of 57.54 AUD, Aristocrat Leisure 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.

ALL Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
38
vs Industry
11
Median 3Y
4.8
Median 5Y
4.9
Industry
1.4
Forward
5.7
vs History
60
vs Industry
18
Median 3Y
23.7
Median 5Y
24
Industry
20.1
Forward
24.1
vs History
50
vs Industry
14
Median 3Y
19
Median 5Y
19.2
Industry
9.6
vs History
14
vs Industry
14
Median 3Y
40.5
Median 5Y
24.4
Industry
18.3
vs History
53
vs Industry
10
Median 3Y
4.5
Median 5Y
5.3
Industry
2.1
vs History
39
vs Industry
12
Median 3Y
4.7
Median 5Y
5.2
Industry
1.9
Forward
5.8
vs History
53
vs Industry
14
Median 3Y
8.4
Median 5Y
9.6
Industry
3.8
vs History
52
vs Industry
13
Median 3Y
17.7
Median 5Y
19.9
Industry
10.6
Forward
14
vs History
52
vs Industry
23
Median 3Y
17.7
Median 5Y
19.9
Industry
16.6
Forward
17.3
vs History
50
vs Industry
16
Median 3Y
19
Median 5Y
19.4
Industry
11.3
vs History
47
vs Industry
18
Median 3Y
24.7
Median 5Y
25.7
Industry
16.3
vs History
52
vs Industry
8
Median 3Y
4.1
Median 5Y
4.2
Industry
1.3

Multiples Across Competitors

ALL Competitors Multiples
Aristocrat Leisure 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
Aristocrat Leisure Ltd
ASX:ALL
36B AUD 5.7 23 19.6 19.6
US
Las Vegas Sands Corp
NYSE:LVS
45.4B USD 3.7 29.2 13 20
IE
Flutter Entertainment PLC
LSE:FLTR
29.2B GBP 1.9 -131.9 19.4 65.2
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
17B USD 3.1 -63.6 -438.1 -55.9
SE
Evolution AB (publ)
STO:EVO
125.5B SEK 5.3 10.2 7.4 8.3
US
Wynn Resorts Ltd
NASDAQ:WYNN
13.3B USD 1.9 26.4 11.3 16.4
US
MGM Resorts International
NYSE:MGM
10.2B USD 0.6 153 6.2 10.5
ZA
Sun International Ltd
JSE:SUI
9.5B Zac 0 0 0 0
US
Scientific Games Corp
F:TJW
7.9B EUR 2.9 23.1 16.7 16.7
P/E Multiple
Earnings Growth PEG
AU
Aristocrat Leisure Ltd
ASX:ALL
Average P/E: 38.2
23
13%
1.8
US
Las Vegas Sands Corp
NYSE:LVS
29.2
18%
1.6
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -131.9
296%
N/A
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: -63.6 N/A N/A
SE
Evolution AB (publ)
STO:EVO
10.2
1%
10.2
US
Wynn Resorts Ltd
NASDAQ:WYNN
26.4
11%
2.4
US
MGM Resorts International
NYSE:MGM
153
1%
153
ZA
S
Sun International Ltd
JSE:SUI
Not Available
-4%
N/A
US
S
Scientific Games Corp
F:TJW
23.1
35%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Aristocrat Leisure Ltd
ASX:ALL
Average EV/EBITDA: 14.6
19.6
16%
1.2
US
Las Vegas Sands Corp
NYSE:LVS
13
13%
1
IE
Flutter Entertainment PLC
LSE:FLTR
19.4
35%
0.6
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: -438.1 N/A N/A
SE
Evolution AB (publ)
STO:EVO
7.4
2%
3.7
US
Wynn Resorts Ltd
NASDAQ:WYNN
11.3
9%
1.3
US
MGM Resorts International
NYSE:MGM
6.2
26%
0.2
ZA
S
Sun International Ltd
JSE:SUI
Not Available
4%
N/A
US
S
Scientific Games Corp
F:TJW
16.7
15%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Aristocrat Leisure Ltd
ASX:ALL
Average EV/EBIT: 21.6
19.6
8%
2.5
US
Las Vegas Sands Corp
NYSE:LVS
20
15%
1.3
IE
Flutter Entertainment PLC
LSE:FLTR
65.2
60%
1.1
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.5
15%
1.2
MO
Sands China Ltd
HKEX:1928
20.5
9%
2.3
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -55.9 N/A N/A
SE
Evolution AB (publ)
STO:EVO
8.3
1%
8.3
US
Wynn Resorts Ltd
NASDAQ:WYNN
16.4
5%
3.3
US
MGM Resorts International
NYSE:MGM
10.5
2%
5.3
ZA
S
Sun International Ltd
JSE:SUI
Not Available
3%
N/A
US
S
Scientific Games Corp
F:TJW
16.7
15%
1.1