Wynn Macau Ltd
HKEX:1128

Watchlist Manager
Wynn Macau Ltd Logo
Wynn Macau Ltd
HKEX:1128
Watchlist
Price: 5.94 HKD 0.68%
Market Cap: HK$31.2B

Relative Value

The Relative Value of one Wynn Macau Ltd stock under the Base Case scenario is 16.79 HKD. Compared to the current market price of 5.94 HKD, Wynn Macau Ltd is Undervalued by 65%.

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.

Relative Value
Base Case
16.79 HKD
Undervaluation 65%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Wynn Macau 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
MO
Wynn Macau Ltd
HKEX:1128
31.2B HKD 0.1 2.2 5.8 5.8
US
Las Vegas Sands Corp
NYSE:LVS
38.7B USD 3 23.9 10.7 16
HK
Galaxy Entertainment Group Ltd
HKEX:27
188.5B HKD 4.2 19.6 19.8 19.8
IE
Flutter Entertainment PLC
LSE:FLTR
16.4B GBP 1.1 -74.4 12.8 43
AU
Aristocrat Leisure Ltd
ASX:ALL
30.4B AUD 4.9 18.7 15.7 15.7
MO
Sands China Ltd
HKEX:1928
153.8B HKD 2.8 21.5 19.2 19.2
US
Wynn Resorts Ltd
NASDAQ:WYNN
11.8B USD 1.7 23.5 10.5 15.3
SE
Evolution AB (publ)
STO:EVO
104.4B SEK 4.6 9.2 6.4 7.2
US
DraftKings Inc
NASDAQ:DKNG
10.8B USD 2 -40.5 -350.7 -35.7
ZA
Sun International Ltd
JSE:SUI
10.3B ZAR 0.8 5.8 3.9 5.2
US
Scientific Games Corp
F:TJW
7.9B EUR 2.9 23.4 16.8 16.8
P/E Multiple
Earnings Growth PEG
MO
Wynn Macau Ltd
HKEX:1128
Average P/E: 16.4
2.2
5%
0.4
US
Las Vegas Sands Corp
NYSE:LVS
23.9
20%
1.2
HK
Galaxy Entertainment Group Ltd
HKEX:27
19.6
15%
1.3
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -74.4
285%
N/A
AU
Aristocrat Leisure Ltd
ASX:ALL
18.7
9%
2.1
MO
Sands China Ltd
HKEX:1928
21.5
14%
1.5
US
Wynn Resorts Ltd
NASDAQ:WYNN
23.5
10%
2.4
SE
Evolution AB (publ)
STO:EVO
9.2
7%
1.3
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -40.5 N/A N/A
ZA
S
Sun International Ltd
JSE:SUI
5.8
-4%
N/A
US
S
Scientific Games Corp
F:TJW
23.4
35%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MO
Wynn Macau Ltd
HKEX:1128
Average EV/EBITDA: 12.2
5.8
4%
1.5
US
Las Vegas Sands Corp
NYSE:LVS
10.7
13%
0.8
HK
Galaxy Entertainment Group Ltd
HKEX:27
19.8
13%
1.5
IE
Flutter Entertainment PLC
LSE:FLTR
12.8
34%
0.4
AU
Aristocrat Leisure Ltd
ASX:ALL
15.7
18%
0.9
MO
Sands China Ltd
HKEX:1928
19.2
9%
2.1
US
Wynn Resorts Ltd
NASDAQ:WYNN
10.5
8%
1.3
SE
Evolution AB (publ)
STO:EVO
6.4
6%
1.1
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -350.7 N/A N/A
ZA
S
Sun International Ltd
JSE:SUI
3.9
4%
1
US
S
Scientific Games Corp
F:TJW
16.8
15%
1.1