Crown Resorts Ltd
ASX:CWN

Watchlist Manager
Crown Resorts Ltd Logo
Crown Resorts Ltd
ASX:CWN
Watchlist
Price: 13.09 AUD Market Closed
Market Cap: 8.9B AUD

Relative Value

CWN price has not been updated for more than 5 months. This may indicate that the stock has been delisted.

There is not enough data to reliably calculate the relative value of CWN.

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.

CWN Relative Value
Base Case
Not Available
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
vs Industry
Median 3Y
5.1
Median 5Y
5.1
Industry
1.4
Forward
7
vs History
vs Industry
Median 3Y
-26.3
Median 5Y
-26.3
Industry
20.1
Forward
-125.7
vs History
vs Industry
Median 3Y
-30.6
Median 5Y
-30.6
Industry
9.7
vs History
vs Industry
Median 3Y
-13.5
Median 5Y
-13.5
Industry
18.5
vs History
vs Industry
Median 3Y
2.1
Median 5Y
2.1
Industry
2.1
vs History
vs Industry
Median 3Y
5.6
Median 5Y
5.6
Industry
1.9
Forward
7.7
vs History
vs Industry
Median 3Y
6.1
Median 5Y
6.1
Industry
3.8
vs History
vs Industry
Median 3Y
-23.5
Median 5Y
-23.5
Industry
10.6
vs History
vs Industry
Median 3Y
-23.5
Median 5Y
-23.5
Industry
16.6
vs History
vs Industry
Median 3Y
-33.4
Median 5Y
-33.4
Industry
11.4
vs History
vs Industry
Median 3Y
-16.5
Median 5Y
-16.5
Industry
16.3
vs History
vs Industry
Median 3Y
1.6
Median 5Y
1.6
Industry
1.3

Multiples Across Competitors

CWN Competitors Multiples
Crown Resorts 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
Crown Resorts Ltd
ASX:CWN
8.9B AUD 5.1 -26.3 -23.5 -23.5
US
Las Vegas Sands Corp
NYSE:LVS
45.2B USD 3.7 29.1 12.9 19.9
IE
Flutter Entertainment PLC
LSE:FLTR
29B GBP 1.9 -131.2 19.3 64.9
AU
Aristocrat Leisure Ltd
ASX:ALL
35.6B AUD 5.6 22.8 19.4 19.4
HK
Galaxy Entertainment Group Ltd
HKEX:27
164.8B HKD 3.6 17.1 17 17
MO
Sands China Ltd
HKEX:1928
161.7B HKD 3 22.7 20.1 20.1
US
DraftKings Inc
NASDAQ:DKNG
17.2B USD 3.2 -64.3 -442.3 -56.5
SE
Evolution AB (publ)
STO:EVO
125.5B SEK 5.3 10.2 7.4 8.2
US
Wynn Resorts Ltd
NASDAQ:WYNN
13.3B USD 1.9 26.3 11.2 16.4
US
MGM Resorts International
NYSE:MGM
10B USD 0.6 150.8 6.2 10.4
ZA
Sun International Ltd
JSE:SUI
9.6B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
AU
Crown Resorts Ltd
ASX:CWN
Average P/E: 39.8
Negative Multiple: -26.3
N/A N/A
US
Las Vegas Sands Corp
NYSE:LVS
29.1
18%
1.6
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -131.2
296%
N/A
AU
Aristocrat Leisure Ltd
ASX:ALL
22.8
13%
1.8
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.1
14%
1.2
MO
Sands China Ltd
HKEX:1928
22.7
14%
1.6
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -64.3 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
150.8
1%
150.8
ZA
S
Sun International Ltd
JSE:SUI
Not Available
-4%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Crown Resorts Ltd
ASX:CWN
Average EV/EBITDA: 14.2
Negative Multiple: -23.5
N/A N/A
US
Las Vegas Sands Corp
NYSE:LVS
12.9
13%
1
IE
Flutter Entertainment PLC
LSE:FLTR
19.3
35%
0.6
AU
Aristocrat Leisure Ltd
ASX:ALL
19.4
16%
1.2
HK
Galaxy Entertainment Group Ltd
HKEX:27
17
13%
1.3
MO
Sands China Ltd
HKEX:1928
20.1
9%
2.2
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -442.3 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
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Crown Resorts Ltd
ASX:CWN
Average EV/EBIT: 22
Negative Multiple: -23.5
N/A N/A
US
Las Vegas Sands Corp
NYSE:LVS
19.9
15%
1.3
IE
Flutter Entertainment PLC
LSE:FLTR
64.9
60%
1.1
AU
Aristocrat Leisure Ltd
ASX:ALL
19.4
8%
2.4
HK
Galaxy Entertainment Group Ltd
HKEX:27
17
15%
1.1
MO
Sands China Ltd
HKEX:1928
20.1
9%
2.2
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -56.5 N/A N/A
SE
Evolution AB (publ)
STO:EVO
8.2
1%
8.2
US
Wynn Resorts Ltd
NASDAQ:WYNN
16.4
5%
3.3
US
MGM Resorts International
NYSE:MGM
10.4
2%
5.2
ZA
S
Sun International Ltd
JSE:SUI
Not Available
3%
N/A