Evolution AB (publ)
F:E3G1

Watchlist Manager
Evolution AB (publ) Logo
Evolution AB (publ)
F:E3G1
Watchlist
Price: 55.86 EUR 0.29% Market Closed
Market Cap: €11.8B

Relative Value

The Relative Value of one E3G1 stock under the Base Case scenario is 69.71 EUR. Compared to the current market price of 55.86 EUR, Evolution AB (publ) is Undervalued by 20%.

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
Base Case
69.71 EUR
Undervaluation 20%
Relative Value
Price
Worst Case
Base Case
Best Case

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
118.6B EUR 5.2 9.9 0.7 0.7
US
Las Vegas Sands Corp
NYSE:LVS
40.6B USD 3.3 26.1 11.9 18.3
IE
Flutter Entertainment PLC
LSE:FLTR
22.8B GBP 1.5 -103 16 53.8
AU
Aristocrat Leisure Ltd
ASX:ALL
35.4B AUD 5.6 21.6 18.1 18.1
HK
Galaxy Entertainment Group Ltd
HKEX:27
182.9B HKD 4.1 19.1 19.1 19.1
MO
Sands China Ltd
HKEX:1928
151.8B HKD 2.8 21.1 2.4 2.4
US
DraftKings Inc
NASDAQ:DKNG
15.1B USD 2.8 -56.4 -388.3 -49.6
US
Wynn Resorts Ltd
NASDAQ:WYNN
11.8B USD 1.7 23.4 10.5 15.3
US
Scientific Games Corp
F:TJW
9.3B EUR 3.5 27.9 22.4 22.4
US
MGM Resorts International
NYSE:MGM
9.2B USD 0.5 139 5.8 9.9
US
Light & Wonder Inc
NASDAQ:LNW
8.6B USD 2.7 21.4 15.9 15.9
P/E Multiple
Earnings Growth PEG
SE
Evolution AB (publ)
F:E3G1
Average P/E: 34.4
9.9
1%
9.9
US
Las Vegas Sands Corp
NYSE:LVS
26.1
20%
1.3
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -103
288%
N/A
AU
Aristocrat Leisure Ltd
ASX:ALL
21.6
9%
2.4
HK
Galaxy Entertainment Group Ltd
HKEX:27
19.1
15%
1.3
MO
Sands China Ltd
HKEX:1928
21.1
14%
1.5
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -56.4 N/A N/A
US
Wynn Resorts Ltd
NASDAQ:WYNN
23.4
11%
2.1
US
S
Scientific Games Corp
F:TJW
27.9
35%
0.8
US
MGM Resorts International
NYSE:MGM
139
3%
46.3
US
Light & Wonder Inc
NASDAQ:LNW
21.4
27%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Evolution AB (publ)
F:E3G1
Average EV/EBITDA: 12.3
0.7
1%
0.7
US
Las Vegas Sands Corp
NYSE:LVS
11.9
13%
0.9
IE
Flutter Entertainment PLC
LSE:FLTR
16
34%
0.5
AU
Aristocrat Leisure Ltd
ASX:ALL
18.1
18%
1
HK
Galaxy Entertainment Group Ltd
HKEX:27
19.1
13%
1.5
MO
Sands China Ltd
HKEX:1928
2.4
9%
0.3
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -388.3 N/A N/A
US
Wynn Resorts Ltd
NASDAQ:WYNN
10.5
8%
1.3
US
S
Scientific Games Corp
F:TJW
22.4
15%
1.5
US
MGM Resorts International
NYSE:MGM
5.8
24%
0.2
US
Light & Wonder Inc
NASDAQ:LNW
15.9
15%
1.1