Tsogo Sun Ltd
F:G5E

Watchlist Manager
Tsogo Sun Ltd Logo
Tsogo Sun Ltd
F:G5E
Watchlist
Price: 0.334 EUR -0.6% Market Closed
Market Cap: 348.2m EUR
Section:
 

Relative Value

The Relative Value of one G5E stock under the Base Case scenario is 0.929 EUR. Compared to the current market price of 0.334 EUR, Tsogo Sun Ltd is Undervalued by 64%.

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.

G5E Relative Value
Base Case
0.929 EUR
Undervaluation 64%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.6
P/S
P/S
Price to Sales
0.6
vs History
84
vs Industry
66
Median 3Y
0.9
Median 5Y
0.9
Industry
1.4
Forward
0.6
More Details
5.6
P/E
P/E
Price to Earnings
5.6
vs History
69
vs Industry
58
Median 3Y
6.1
Median 5Y
6.4
Industry
20
Forward
4.7
More Details
4.4
P/OCF
P/OCF
Price to OCF
4.4
vs History
90
vs Industry
54
Median 3Y
6.2
Median 5Y
6.1
Industry
9.5
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
13
Median 3Y
-21.9
Median 5Y
-13.9
Industry
18.1
More Details
1.2
P/B
P/B
Price to Book Value
1.2
vs History
90
vs Industry
48
Median 3Y
2.1
Median 5Y
2.3
Industry
2.1
More Details
1.1
EV/S
EV/S
Enterprise Value to Sales
1.1
vs History
88
vs Industry
53
Median 3Y
1.5
Median 5Y
1.7
Industry
1.9
Forward
1.1
More Details
1.4
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.4
vs History
88
vs Industry
67
Median 3Y
1.9
Median 5Y
2
Industry
3.7
More Details
4.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
4.6
vs History
68
vs Industry
61
Median 3Y
5.1
Median 5Y
5.5
Industry
10.6
Forward
3.7
More Details
4.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
4.6
vs History
80
vs Industry
64
Median 3Y
5.5
Median 5Y
6.1
Industry
16.4
Forward
4.7
More Details
8.3
EV/OCF
EV/OCF
Enterprise Value to OCF
8.3
vs History
92
vs Industry
42
Median 3Y
11.1
Median 5Y
11.6
Industry
11.3
More Details
18.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
18.7
vs History
38
vs Industry
35
Median 3Y
18.9
Median 5Y
18
Industry
16.4
More Details
0.9
EV/IC
EV/IC
Enterprise Value to IC
0.9
vs History
88
vs Industry
50
Median 3Y
1.2
Median 5Y
1.2
Industry
1.3
More Details

Multiples Across Competitors

G5E Competitors Multiples
Tsogo Sun Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
ZA
Tsogo Sun Ltd
F:G5E
347.4m EUR 0.6 5.6 4.6 4.6
US
Las Vegas Sands Corp
NYSE:LVS
40B USD 3.3 25.7 11.7 18.1
IE
Flutter Entertainment PLC
LSE:FLTR
28.3B GBP 1.8 -128 19 63.7
AU
Aristocrat Leisure Ltd
ASX:ALL
35.3B AUD 5.6 21.5 18 18
HK
Galaxy Entertainment Group Ltd
HKEX:27
171.3B HKD 3.8 17.8 17.8 17.8
MO
Sands China Ltd
HKEX:1928
151.8B HKD 2.8 21.2 19 19
US
DraftKings Inc
NASDAQ:DKNG
17.5B USD 3.2 -65.4 -450.3 -57.5
SE
Evolution AB (publ)
STO:EVO
124.5B SEK 5.3 10.3 7.5 8.3
US
Wynn Resorts Ltd
NASDAQ:WYNN
12.3B USD 1.7 24.3 10.7 15.6
US
Scientific Games Corp
F:TJW
8.6B EUR 3.1 25.1 17.7 17.7
ZA
Sun International Ltd
JSE:SUI
9.9B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
ZA
Tsogo Sun Ltd
F:G5E
Average P/E: 18.9
5.6
3%
1.9
US
Las Vegas Sands Corp
NYSE:LVS
25.7
19%
1.4
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -128
290%
N/A
AU
Aristocrat Leisure Ltd
ASX:ALL
21.5
9%
2.4
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.8
14%
1.3
MO
Sands China Ltd
HKEX:1928
21.2
14%
1.5
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -65.4 N/A N/A
SE
Evolution AB (publ)
STO:EVO
10.3
1%
10.3
US
Wynn Resorts Ltd
NASDAQ:WYNN
24.3
12%
2
US
S
Scientific Games Corp
F:TJW
25.1
35%
0.7
ZA
S
Sun International Ltd
JSE:SUI
Not Available
-4%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ZA
Tsogo Sun Ltd
F:G5E
Average EV/EBITDA: 14
4.6
-2%
N/A
US
Las Vegas Sands Corp
NYSE:LVS
11.7
13%
0.9
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
17.8
13%
1.4
MO
Sands China Ltd
HKEX:1928
19
9%
2.1
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -450.3 N/A N/A
SE
Evolution AB (publ)
STO:EVO
7.5
1%
7.5
US
Wynn Resorts Ltd
NASDAQ:WYNN
10.7
9%
1.2
US
S
Scientific Games Corp
F:TJW
17.7
15%
1.2
ZA
S
Sun International Ltd
JSE:SUI
Not Available
4%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ZA
Tsogo Sun Ltd
F:G5E
Average EV/EBIT: 20.3
4.6
-4%
N/A
US
Las Vegas Sands Corp
NYSE:LVS
18.1
16%
1.1
IE
Flutter Entertainment PLC
LSE:FLTR
63.7
62%
1
AU
Aristocrat Leisure Ltd
ASX:ALL
18
11%
1.6
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.8
15%
1.2
MO
Sands China Ltd
HKEX:1928
19
9%
2.1
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -57.5 N/A N/A
SE
Evolution AB (publ)
STO:EVO
8.3
0%
N/A
US
Wynn Resorts Ltd
NASDAQ:WYNN
15.6
6%
2.6
US
S
Scientific Games Corp
F:TJW
17.7
15%
1.2
ZA
S
Sun International Ltd
JSE:SUI
Not Available
3%
N/A

See Also

Summary
G5E intrinsic value, competitors valuation, and company profile.
DCF Valuation
G5E stock valuation using Discount Cash Flow valuation method.
Relative Valuation
G5E stock valuation using valuation multiples.
Wall Street Estimates
G5E price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
G5E stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 308,600+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.