S

Scientific Games Corp
F:TJW

Watchlist Manager
Scientific Games Corp
F:TJW
Watchlist
Price: 73.5 EUR 0.68% Market Closed
Market Cap: 7.1B EUR

Relative Value

The Relative Value of one TJW stock under the Base Case scenario is 150.76 EUR. Compared to the current market price of 73.5 EUR, Scientific Games Corp is Undervalued by 51%.

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
150.76 EUR
Undervaluation 51%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
57
vs Industry
21
Median 3Y
2.5
Median 5Y
2.6
Industry
1.4
Forward
2.3
vs History
36
vs Industry
20
Median 3Y
24
Median 5Y
13.5
Industry
18.9
Forward
14.4
vs History
38
vs Industry
22
Median 3Y
12.7
Median 5Y
9.5
Industry
9.4
vs History
30
vs Industry
7
Median 3Y
22.5
Median 5Y
11.6
Industry
18.1
vs History
12
vs Industry
3
Median 3Y
7.3
Median 5Y
5.6
Industry
2.1
vs History
74
vs Industry
20
Median 3Y
3.7
Median 5Y
4.2
Industry
1.8
Forward
3.4
vs History
76
vs Industry
29
Median 3Y
5.3
Median 5Y
6.2
Industry
3.7
vs History
82
vs Industry
32
Median 3Y
18.4
Median 5Y
18.6
Industry
10.6
Forward
8.3
vs History
79
vs Industry
33
Median 3Y
18.6
Median 5Y
18.6
Industry
16.3
Forward
12
vs History
73
vs Industry
19
Median 3Y
19.1
Median 5Y
20.5
Industry
11.5
vs History
57
vs Industry
16
Median 3Y
32.9
Median 5Y
35.3
Industry
16.7
vs History
28
vs Industry
19
Median 3Y
2.1
Median 5Y
2
Industry
1.3

Multiples Across Competitors

TJW Competitors Multiples
Scientific Games Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Scientific Games Corp
F:TJW
7.1B EUR 2.5 23.9 10.4 15.3
IE
Flutter Entertainment PLC
LSE:FLTR
32.9B GBP 2.3 765.2 18.3 41.5
AU
Aristocrat Leisure Ltd
ASX:ALL
42.6B AUD 6.4 32.7 22.6 22.6
US
Las Vegas Sands Corp
NYSE:LVS
27.2B USD 2.4 20.8 9.1 14.5
US
DraftKings Inc
NASDAQ:DKNG
17.2B USD 3.6 -34 -54.1 -29
HK
Galaxy Entertainment Group Ltd
HKEX:27
126B HKD 2.9 14.4 9.4 13.6
MO
Sands China Ltd
HKEX:1928
114.9B HKD 2.1 14.2 9 14
SE
Evolution AB (publ)
STO:EVO
141B SEK 5.8 10.3 7.7 8.5
ZA
Sun International Ltd
JSE:SUI
10B Zac 0 0 0 0
US
MGM Resorts International
NYSE:MGM
9.4B USD 0.5 12.7 5.5 8.2
US
Wynn Resorts Ltd
NASDAQ:WYNN
8.9B USD 1.3 17.8 8.8 13.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
S
Scientific Games Corp
F:TJW
Average EV/EBITDA: 11.2
10.4
14%
0.7
IE
Flutter Entertainment PLC
LSE:FLTR
18.3
38%
0.5
AU
Aristocrat Leisure Ltd
ASX:ALL
22.6
17%
1.3
US
Las Vegas Sands Corp
NYSE:LVS
9.1
12%
0.8
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -54.1 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
9.4
14%
0.7
MO
Sands China Ltd
HKEX:1928
9
14%
0.6
SE
Evolution AB (publ)
STO:EVO
7.7
8%
1
ZA
S
Sun International Ltd
JSE:SUI
Not Available
5%
N/A
US
MGM Resorts International
NYSE:MGM
5.5
23%
0.2
US
Wynn Resorts Ltd
NASDAQ:WYNN
8.8
7%
1.3