S

Scientific Games Corp
F:TJW

Watchlist Manager
Scientific Games Corp
F:TJW
Watchlist
Price: 84.5 EUR Market Closed
Market Cap: 8.2B EUR
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one TJW stock under the Base Case scenario is 146.6 EUR. Compared to the current market price of 84.5 EUR, Scientific Games Corp is Undervalued by 42%.

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.

TJW Relative Value
Base Case
146.6 EUR
Undervaluation 42%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

3
P/S
P/S
Price to Sales
3
vs History
25
vs Industry
21
Median 3Y
2.6
Median 5Y
2.7
Industry
1.5
Forward
2.8
More Details
28.4
P/E
P/E
Price to Earnings
28.4
vs History
30
vs Industry
20
Median 3Y
25.3
Median 5Y
15.3
Industry
20
Forward
17.1
More Details
14.8
P/OCF
P/OCF
Price to OCF
14.8
vs History
20
vs Industry
22
Median 3Y
13.3
Median 5Y
9.7
Industry
10.2
More Details
58.8
P/FCFE
P/FCFE
Price to FCFE
58.8
vs History
28
vs Industry
7
Median 3Y
49.5
Median 5Y
12.1
Industry
19.8
More Details
15.4
P/B
P/B
Price to Book Value
15.4
vs History
1
vs Industry
3
Median 3Y
10.1
Median 5Y
5.7
Industry
2.2
More Details
4.2
EV/S
EV/S
Enterprise Value to Sales
4.2
vs History
49
vs Industry
20
Median 3Y
3.8
Median 5Y
4.2
Industry
2
Forward
3.8
More Details
5.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
5.8
vs History
50
vs Industry
29
Median 3Y
5.4
Median 5Y
5.8
Industry
4
More Details
17.1
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
17.1
vs History
58
vs Industry
32
Median 3Y
18.3
Median 5Y
18.5
Industry
11
Forward
9.4
More Details
17.1
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
17.1
vs History
65
vs Industry
33
Median 3Y
18.6
Median 5Y
18.6
Industry
17
Forward
14
More Details
20.6
EV/OCF
EV/OCF
Enterprise Value to OCF
20.6
vs History
49
vs Industry
19
Median 3Y
19.2
Median 5Y
20.6
Industry
12.6
More Details
37.3
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
37.3
vs History
42
vs Industry
16
Median 3Y
33.5
Median 5Y
35.3
Industry
17.7
More Details
2.6
EV/IC
EV/IC
Enterprise Value to IC
2.6
vs History
9
vs Industry
19
Median 3Y
2.3
Median 5Y
2
Industry
1.3
More Details

Multiples Across Competitors

TJW Competitors Multiples
Scientific Games Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Scientific Games Corp
F:TJW
8.2B EUR 3 28.4 17.1 17.1
IE
Flutter Entertainment PLC
LSE:FLTR
38B GBP 2.7 72.7 20.1 42.9
US
Las Vegas Sands Corp
NYSE:LVS
35.7B USD 3.2 27.3 11.5 18.2
AU
Aristocrat Leisure Ltd
ASX:ALL
42.3B AUD 6.6 27.1 23 23
US
DraftKings Inc
NASDAQ:DKNG
21.3B USD 4.3 -53.5 -104.5 -43.7
HK
Galaxy Entertainment Group Ltd
HKEX:27
168.9B HKD 3.9 19.3 13.1 19
MO
Sands China Ltd
HKEX:1928
155.6B HKD 2.8 19 11.4 17.6
SE
Evolution AB (publ)
STO:EVO
157.1B SEK 6.3 11.4 8.5 9.3
ZA
Sun International Ltd
JSE:SUI
11.8B Zac 0 0 0 0
US
Wynn Resorts Ltd
NASDAQ:WYNN
11.8B USD 1.7 27.4 10.7 16.5
US
MGM Resorts International
NYSE:MGM
10.6B USD 0.6 15.7 6.1 9.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
S
Scientific Games Corp
F:TJW
Average EV/EBITDA: 13.5
17.1
14%
1.2
IE
Flutter Entertainment PLC
LSE:FLTR
20.1
38%
0.5
US
Las Vegas Sands Corp
NYSE:LVS
11.5
10%
1.1
AU
Aristocrat Leisure Ltd
ASX:ALL
23
16%
1.4
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -104.5 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
13.1
12%
1.1
MO
Sands China Ltd
HKEX:1928
11.4
11%
1
SE
Evolution AB (publ)
STO:EVO
8.5
5%
1.7
ZA
S
Sun International Ltd
JSE:SUI
Not Available
5%
N/A
US
Wynn Resorts Ltd
NASDAQ:WYNN
10.7
7%
1.5
US
MGM Resorts International
NYSE:MGM
6.1
25%
0.2

See Also

Summary
TJW intrinsic value, competitors valuation, and company profile.
DCF Valuation
TJW stock valuation using Discount Cash Flow valuation method.
Relative Valuation
TJW stock valuation using valuation multiples.
Wall Street Estimates
TJW 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
TJW 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 267,300+ 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

© 2025 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.