Tsogo Sun Ltd
F:G5E

Watchlist Manager
Tsogo Sun Ltd Logo
Tsogo Sun Ltd
F:G5E
Watchlist
Price: 0.344 EUR 5.52% Market Closed
Market Cap: 358.7m EUR

Relative Value

The Relative Value of one G5E stock under the Base Case scenario is 1.082 EUR. Compared to the current market price of 0.344 EUR, Tsogo Sun Ltd is Undervalued by 68%.

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
1.082 EUR
Undervaluation 68%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

G5E Competitors Multiples
Tsogo Sun 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
ZA
Tsogo Sun Ltd
F:G5E
357.8m EUR 0.6 5.7 88.9 88.9
US
Las Vegas Sands Corp
NYSE:LVS
40B USD 3.3 25.7 11.7 18.1
IE
Flutter Entertainment PLC
LSE:FLTR
25.4B GBP 0 -1.2 0 0.1
AU
Aristocrat Leisure Ltd
ASX:ALL
35.6B AUD 5.7 21.7 18.2 18.2
HK
Galaxy Entertainment Group Ltd
HKEX:27
176.5B HKD 3.9 18.4 18.4 18.4
MO
Sands China Ltd
HKEX:1928
150.5B HKD 2.7 21 2.4 2.4
US
DraftKings Inc
NASDAQ:DKNG
16.2B USD 3 -60.7 -417.9 -53.4
SE
Evolution AB (publ)
STO:EVO
120.6B SEK 5.2 10 0.7 0.8
US
Wynn Resorts Ltd
NASDAQ:WYNN
11.9B USD 1.7 23.6 10.5 15.4
US
Scientific Games Corp
F:TJW
9.9B EUR 3.6 28.7 22.5 22.5
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: 19.3
5.7
3%
1.9
US
Las Vegas Sands Corp
NYSE:LVS
25.7
19%
1.4
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -1.2
290%
N/A
AU
Aristocrat Leisure Ltd
ASX:ALL
21.7
9%
2.4
HK
Galaxy Entertainment Group Ltd
HKEX:27
18.4
14%
1.3
MO
Sands China Ltd
HKEX:1928
21
14%
1.5
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -60.7 N/A N/A
SE
Evolution AB (publ)
STO:EVO
10
1%
10
US
Wynn Resorts Ltd
NASDAQ:WYNN
23.6
12%
2
US
S
Scientific Games Corp
F:TJW
28.7
35%
0.8
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: 19.3
88.9
-2%
N/A
US
Las Vegas Sands Corp
NYSE:LVS
11.7
13%
0.9
IE
Flutter Entertainment PLC
LSE:FLTR
0
35%
0
AU
Aristocrat Leisure Ltd
ASX:ALL
18.2
18%
1
HK
Galaxy Entertainment Group Ltd
HKEX:27
18.4
13%
1.4
MO
Sands China Ltd
HKEX:1928
2.4
9%
0.3
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -417.9 N/A N/A
SE
Evolution AB (publ)
STO:EVO
0.7
1%
0.7
US
Wynn Resorts Ltd
NASDAQ:WYNN
10.5
9%
1.2
US
S
Scientific Games Corp
F:TJW
22.5
15%
1.5
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: 20.5
88.9
-4%
N/A
US
Las Vegas Sands Corp
NYSE:LVS
18.1
16%
1.1
IE
Flutter Entertainment PLC
LSE:FLTR
0.1
62%
0
AU
Aristocrat Leisure Ltd
ASX:ALL
18.2
11%
1.7
HK
Galaxy Entertainment Group Ltd
HKEX:27
18.4
15%
1.2
MO
Sands China Ltd
HKEX:1928
2.4
9%
0.3
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -53.4 N/A N/A
SE
Evolution AB (publ)
STO:EVO
0.8
0%
N/A
US
Wynn Resorts Ltd
NASDAQ:WYNN
15.4
6%
2.6
US
S
Scientific Games Corp
F:TJW
22.5
15%
1.5
ZA
S
Sun International Ltd
JSE:SUI
Not Available
3%
N/A