Evolution AB (publ)
F:E3G1

Watchlist Manager
Evolution AB (publ) Logo
Evolution AB (publ)
F:E3G1
Watchlist
Price: 58 EUR -0.21% Market Closed
Market Cap: 12.2B EUR

Relative Value

The Relative Value of one E3G1 stock under the Base Case scenario is hidden EUR. Compared to the current market price of 58 EUR, Evolution AB (publ) 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.

E3G1 Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
10
Median 3Y
10.3
Median 5Y
13.6
Industry
1.4
Forward
5.5
vs History
92
vs Industry
44
Median 3Y
18.1
Median 5Y
22.9
Industry
20.1
Forward
11.1
vs History
93
vs Industry
31
Median 3Y
16
Median 5Y
21.9
Industry
9.5
vs History
93
vs Industry
34
Median 3Y
17.7
Median 5Y
25.3
Industry
18.2
vs History
92
vs Industry
21
Median 3Y
5.3
Median 5Y
6.1
Industry
2.1
vs History
95
vs Industry
13
Median 3Y
9.9
Median 5Y
13.1
Industry
1.9
Forward
5.2
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.8
vs History
92
vs Industry
42
Median 3Y
14.3
Median 5Y
18.7
Industry
10.6
Forward
7.9
vs History
92
vs Industry
51
Median 3Y
15.9
Median 5Y
20.8
Industry
16.5
Forward
9
vs History
92
vs Industry
39
Median 3Y
15.4
Median 5Y
21.5
Industry
11.3
vs History
92
vs Industry
41
Median 3Y
16.8
Median 5Y
24.2
Industry
16.3
vs History
92
vs Industry
16
Median 3Y
4.7
Median 5Y
5.5
Industry
1.3

Multiples Across Competitors

E3G1 Competitors Multiples
Evolution AB (publ) Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Evolution AB (publ)
F:E3G1
125.4B EUR 5.3 10.2 7.5 8.3
US
Las Vegas Sands Corp
NYSE:LVS
44.2B USD 3.6 28.4 12.7 19.6
IE
Flutter Entertainment PLC
LSE:FLTR
28.4B GBP 1.8 -128.3 19 63.8
AU
Aristocrat Leisure Ltd
ASX:ALL
35.3B AUD 5.6 21.5 18 18
HK
Galaxy Entertainment Group Ltd
HKEX:27
169B HKD 3.7 17.6 17.5 17.5
MO
Sands China Ltd
HKEX:1928
161.7B HKD 3 22.6 20 20
US
DraftKings Inc
NASDAQ:DKNG
17.8B USD 3.3 -66.3 -456.5 -58.3
US
Wynn Resorts Ltd
NASDAQ:WYNN
12.7B USD 1.8 25.3 11 16
US
MGM Resorts International
NYSE:MGM
9.9B USD 0.6 149.7 6.1 10.4
US
Scientific Games Corp
F:TJW
8.4B EUR 3.1 24.6 17.5 17.5
ZA
Sun International Ltd
JSE:SUI
9.6B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
SE
Evolution AB (publ)
F:E3G1
Average P/E: 37.5
10.2
1%
10.2
US
Las Vegas Sands Corp
NYSE:LVS
28.4
19%
1.5
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -128.3
290%
N/A
AU
Aristocrat Leisure Ltd
ASX:ALL
21.5
9%
2.4
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.6
14%
1.3
MO
Sands China Ltd
HKEX:1928
22.6
14%
1.6
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -66.3 N/A N/A
US
Wynn Resorts Ltd
NASDAQ:WYNN
25.3
12%
2.1
US
MGM Resorts International
NYSE:MGM
149.7
3%
49.9
US
S
Scientific Games Corp
F:TJW
24.6
35%
0.7
ZA
S
Sun International Ltd
JSE:SUI
Not Available
-4%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Evolution AB (publ)
F:E3G1
Average EV/EBITDA: 14.4
7.5
1%
7.5
US
Las Vegas Sands Corp
NYSE:LVS
12.7
13%
1
IE
Flutter Entertainment PLC
LSE:FLTR
19
35%
0.5
AU
Aristocrat Leisure Ltd
ASX:ALL
18
18%
1
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.5
13%
1.3
MO
Sands China Ltd
HKEX:1928
20
9%
2.2
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -456.5 N/A N/A
US
Wynn Resorts Ltd
NASDAQ:WYNN
11
9%
1.2
US
MGM Resorts International
NYSE:MGM
6.1
26%
0.2
US
S
Scientific Games Corp
F:TJW
17.5
15%
1.2
ZA
S
Sun International Ltd
JSE:SUI
Not Available
4%
N/A