Lottery Corporation Ltd
ASX:TLC

Watchlist Manager
Lottery Corporation Ltd Logo
Lottery Corporation Ltd
ASX:TLC
Watchlist
Price: 5.26 AUD -0.38%
Market Cap: 11.7B AUD

Relative Value

The Relative Value of one TLC stock under the Base Case scenario is hidden AUD. Compared to the current market price of 5.26 AUD, Lottery Corporation 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.

TLC Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
37
vs Industry
25
Median 3Y
3.1
Median 5Y
3
Industry
1.4
Forward
2.9
vs History
51
vs Industry
21
Median 3Y
33
Median 5Y
32.6
Industry
20
Forward
28.7
vs History
53
vs Industry
7
Median 3Y
22.5
Median 5Y
22.1
Industry
9.6
vs History
40
vs Industry
12
Median 3Y
17.5
Median 5Y
16.5
Industry
18.6
vs History
33
vs Industry
1
Median 3Y
36
Median 5Y
36.9
Industry
2.1
vs History
31
vs Industry
25
Median 3Y
3.6
Median 5Y
3.5
Industry
1.9
Forward
3.5
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.8
vs History
51
vs Industry
16
Median 3Y
22.4
Median 5Y
22.1
Industry
10.5
Forward
16.9
vs History
51
vs Industry
27
Median 3Y
22.4
Median 5Y
22.1
Industry
16.2
Forward
19.6
vs History
53
vs Industry
7
Median 3Y
26.5
Median 5Y
26.1
Industry
11.3
vs History
53
vs Industry
11
Median 3Y
30.7
Median 5Y
30.1
Industry
15.9
vs History
53
vs Industry
12
Median 3Y
4.5
Median 5Y
4.5
Industry
1.3

Multiples Across Competitors

TLC Competitors Multiples
Lottery Corporation 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
Lottery Corporation Ltd
ASX:TLC
11.7B AUD 3.1 32 21.7 21.7
US
Las Vegas Sands Corp
NYSE:LVS
45B USD 3.7 28.9 12.9 19.9
IE
Flutter Entertainment PLC
LSE:FLTR
28.4B GBP 1.8 -128.5 19 63.9
AU
Aristocrat Leisure Ltd
ASX:ALL
36.2B AUD 5.7 23.2 19.8 19.8
HK
Galaxy Entertainment Group Ltd
HKEX:27
172.8B HKD 3.8 18 17.9 17.9
MO
Sands China Ltd
HKEX:1928
165.9B HKD 3 23.3 20.5 20.5
US
DraftKings Inc
NASDAQ:DKNG
17.4B USD 3.2 -65 -447.4 -57.1
SE
Evolution AB (publ)
STO:EVO
128B SEK 5.4 10.4 7.6 8.4
US
Wynn Resorts Ltd
NASDAQ:WYNN
12.9B USD 1.8 25.6 11.1 16.1
US
MGM Resorts International
NYSE:MGM
9.8B USD 0.6 147.2 6.1 10.3
ZA
Sun International Ltd
JSE:SUI
9.6B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
AU
Lottery Corporation Ltd
ASX:TLC
Average P/E: 38.6
32
10%
3.2
US
Las Vegas Sands Corp
NYSE:LVS
28.9
18%
1.6
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -128.5
296%
N/A
AU
Aristocrat Leisure Ltd
ASX:ALL
23.2
13%
1.8
HK
Galaxy Entertainment Group Ltd
HKEX:27
18
14%
1.3
MO
Sands China Ltd
HKEX:1928
23.3
14%
1.7
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -65 N/A N/A
SE
Evolution AB (publ)
STO:EVO
10.4
1%
10.4
US
Wynn Resorts Ltd
NASDAQ:WYNN
25.6
11%
2.3
US
MGM Resorts International
NYSE:MGM
147.2
1%
147.2
ZA
S
Sun International Ltd
JSE:SUI
Not Available
-4%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Lottery Corporation Ltd
ASX:TLC
Average EV/EBITDA: 15.2
21.7
14%
1.5
US
Las Vegas Sands Corp
NYSE:LVS
12.9
13%
1
IE
Flutter Entertainment PLC
LSE:FLTR
19
35%
0.5
AU
Aristocrat Leisure Ltd
ASX:ALL
19.8
16%
1.2
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.9
13%
1.4
MO
Sands China Ltd
HKEX:1928
20.5
9%
2.3
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -447.4 N/A N/A
SE
Evolution AB (publ)
STO:EVO
7.6
2%
3.8
US
Wynn Resorts Ltd
NASDAQ:WYNN
11.1
9%
1.2
US
MGM Resorts International
NYSE:MGM
6.1
26%
0.2
ZA
S
Sun International Ltd
JSE:SUI
Not Available
4%
N/A