Skycity Entertainment Group Ltd
ASX:SKC
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
T
|
Tansun Technology Co Ltd
SZSE:300872
|
CN |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (11.3), the stock would be worth AU$0.37 (32% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 16.8 | AU$0.55 |
0%
|
| 3-Year Average | 11.3 | AU$0.37 |
-32%
|
| 5-Year Average | 13.8 | AU$0.45 |
-18%
|
| Industry Average | 14.6 | AU$0.48 |
-13%
|
| Country Average | 18.3 | AU$0.59 |
+9%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
AU$1.5B
|
/ |
Jan 2026
NZ$79.1m
|
= |
|
|
AU$1.5B
|
/ |
Jun 2026
NZ$191.3m
|
= |
|
|
AU$1.5B
|
/ |
Jun 2027
NZ$220.1m
|
= |
|
|
AU$1.5B
|
/ |
Jun 2028
NZ$250.1m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| NZ |
|
Skycity Entertainment Group Ltd
ASX:SKC
|
733m AUD | 16.8 | 20.8 | |
| US |
|
Las Vegas Sands Corp
NYSE:LVS
|
38.4B USD | 10.7 | 23.6 | |
| AU |
|
Aristocrat Leisure Ltd
ASX:ALL
|
29.5B AUD | 14.9 | 18 | |
| HK |
|
Galaxy Entertainment Group Ltd
HKEX:27
|
149.8B HKD | 10.1 | 14.1 | |
| IE |
|
Flutter Entertainment PLC
LSE:FLTR
|
14B GBP | 10.6 | -43.9 | |
| MO |
|
Sands China Ltd
HKEX:1928
|
138.6B HKD | 10.8 | 19.8 | |
| SE |
|
Evolution AB (publ)
STO:EVO
|
125.2B SEK | 7.5 | 10.7 | |
| GR |
O
|
Organization of Football Prognostics SA
ATHEX:ALWN
|
9.6B EUR | 11.6 | 20.2 | |
| US |
|
DraftKings Inc
NASDAQ:DKNG
|
11.1B USD | 42.7 | 3 002.2 | |
| US |
|
Wynn Resorts Ltd
NASDAQ:WYNN
|
11.1B USD | 11.2 | 33.9 | |
| ZA |
S
|
Sun International Ltd
JSE:SUI
|
10.8B ZAR | 4.6 | 6.7 |
Market Distribution
| Min | 4.2 |
| 30th Percentile | 14.7 |
| Median | 18.3 |
| 70th Percentile | 28.5 |
| Max | 518.2 |
Other Multiples
Skycity Entertainment Group Ltd
Glance View
SKYCITY Entertainment Group Ltd. together with its subsidiaries, operates in the gaming, entertainment, hotel, convention, hospitality, recreation, and tourism sectors in New Zealand and Australia. The firm operates entertainment complexes in Auckland, Hamilton and Queenstown, New Zealand and Adelaide, Australia. Its segments include SKYCITY Auckland, Rest of New Zealand, SKYCITY Adelaide and International Business. SKYCITY Auckland includes casino operations, hotels and convention, food and beverage, car parking, Sky Tower and other related activities. Rest of New Zealand includes its operations at SKYCITY Hamilton, SKYCITY Queenstown, SKYCITY Wharf and Associates. SKYCITY Adelaide includes casino operations and food and beverage. International Business segment is made up of international customers sourced mainly from Asia. The company operates casinos, restaurants, bars and conference facilities. The company also offers hotel accommodation in Auckland, New Zealand.
