Paradise Entertainment Ltd
HKEX:1180

Watchlist Manager
Paradise Entertainment Ltd Logo
Paradise Entertainment Ltd
HKEX:1180
Watchlist
Price: 0.62 HKD 5.08%
Market Cap: 652.4m HKD

Relative Value

The Relative Value of one Paradise Entertainment Ltd stock under the Base Case scenario is 1.06 HKD. Compared to the current market price of 0.62 HKD, Paradise Entertainment Ltd is Undervalued by 41%.

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
1.06 HKD
Undervaluation 41%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
24
Median 3Y
1.3
Median 5Y
1.8
Industry
1.4
Forward
0.6
vs History
38
vs Industry
44
Median 3Y
2.3
Median 5Y
-4.4
Industry
20.1
Forward
1.6
vs History
41
vs Industry
15
Median 3Y
1.9
Median 5Y
-10.6
Industry
9.7
vs History
47
vs Industry
14
Median 3Y
5.4
Median 5Y
-7.4
Industry
18.5
vs History
98
vs Industry
9
Median 3Y
4.1
Median 5Y
3.2
Industry
2.1
vs History
98
vs Industry
30
Median 3Y
1.5
Median 5Y
1.8
Industry
1.9
Forward
0.3
vs History
98
vs Industry
36
Median 3Y
2.8
Median 5Y
5.3
Industry
3.8
vs History
38
vs Industry
44
Median 3Y
1.4
Median 5Y
-7.3
Industry
10.6
Forward
0.7
vs History
38
vs Industry
47
Median 3Y
1.4
Median 5Y
-4.9
Industry
16.6
Forward
0.7
vs History
41
vs Industry
19
Median 3Y
1.3
Median 5Y
-11.4
Industry
11.4
vs History
38
vs Industry
25
Median 3Y
1.3
Median 5Y
-9.5
Industry
16.3
vs History
98
vs Industry
8
Median 3Y
2.4
Median 5Y
2
Industry
1.3

Multiples Across Competitors

Competitors Multiples
Paradise Entertainment 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
HK
Paradise Entertainment Ltd
HKEX:1180
652.4m HKD 0.6 1.6 0.7 0.7
US
Las Vegas Sands Corp
NYSE:LVS
45.4B USD 3.7 29.2 13 20
IE
Flutter Entertainment PLC
LSE:FLTR
28.8B GBP 1.9 -130.4 19.2 64.6
AU
Aristocrat Leisure Ltd
ASX:ALL
35.8B AUD 5.6 23 19.5 19.5
HK
Galaxy Entertainment Group Ltd
HKEX:27
166.2B HKD 3.7 17.3 17.2 17.2
MO
Sands China Ltd
HKEX:1928
164.9B HKD 3 23.1 20.4 20.4
US
DraftKings Inc
NASDAQ:DKNG
17B USD 3.1 -63.6 -437.9 -55.9
SE
Evolution AB (publ)
STO:EVO
125.3B SEK 5.3 10.2 7.4 8.3
US
Wynn Resorts Ltd
NASDAQ:WYNN
13.2B USD 1.8 26.1 11.2 16.3
US
MGM Resorts International
NYSE:MGM
10B USD 0.6 150.8 6.2 10.4
ZA
Sun International Ltd
JSE:SUI
9.5B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
HK
Paradise Entertainment Ltd
HKEX:1180
Average P/E: 35.1
1.6
-28%
N/A
US
Las Vegas Sands Corp
NYSE:LVS
29.2
18%
1.6
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -130.4
296%
N/A
AU
Aristocrat Leisure Ltd
ASX:ALL
23
13%
1.8
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.3
14%
1.2
MO
Sands China Ltd
HKEX:1928
23.1
14%
1.7
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -63.6 N/A N/A
SE
Evolution AB (publ)
STO:EVO
10.2
1%
10.2
US
Wynn Resorts Ltd
NASDAQ:WYNN
26.1
11%
2.4
US
MGM Resorts International
NYSE:MGM
150.8
1%
150.8
ZA
S
Sun International Ltd
JSE:SUI
Not Available
-4%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
Paradise Entertainment Ltd
HKEX:1180
Average EV/EBITDA: 12.8
0.7
-22%
N/A
US
Las Vegas Sands Corp
NYSE:LVS
13
13%
1
IE
Flutter Entertainment PLC
LSE:FLTR
19.2
35%
0.5
AU
Aristocrat Leisure Ltd
ASX:ALL
19.5
16%
1.2
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.2
13%
1.3
MO
Sands China Ltd
HKEX:1928
20.4
9%
2.3
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -437.9 N/A N/A
SE
Evolution AB (publ)
STO:EVO
7.4
2%
3.7
US
Wynn Resorts Ltd
NASDAQ:WYNN
11.2
9%
1.2
US
MGM Resorts International
NYSE:MGM
6.2
26%
0.2
ZA
S
Sun International Ltd
JSE:SUI
Not Available
4%
N/A