Galaxy Entertainment Group Ltd
HKEX:27

Watchlist Manager
Galaxy Entertainment Group Ltd Logo
Galaxy Entertainment Group Ltd
HKEX:27
Watchlist
Price: 37.66 HKD -0.16% Market Closed
Market Cap: 164.9B HKD

Relative Value

The Relative Value of one Galaxy Entertainment Group Ltd stock under the Base Case scenario is 39.43 HKD. Compared to the current market price of 37.66 HKD, Galaxy Entertainment Group Ltd is Undervalued by 4%.

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
39.43 HKD
Undervaluation 4%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
22
vs Industry
21
Median 3Y
3.4
Median 5Y
0
Industry
1.4
Forward
3.2
vs History
25
vs Industry
37
Median 3Y
16.5
Median 5Y
0
Industry
20.1
Forward
14.7
vs History
33
vs Industry
30
Median 3Y
13.1
Median 5Y
11.3
Industry
9.7
vs History
7
vs Industry
27
Median 3Y
-14.8
Median 5Y
-17.5
Industry
18.5
vs History
80
vs Industry
44
Median 3Y
2.3
Median 5Y
2.7
Industry
2.1
vs History
23
vs Industry
30
Median 3Y
2.9
Median 5Y
0
Industry
1.9
Forward
2.8
vs History
20
vs Industry
25
Median 3Y
7.8
Median 5Y
0
Industry
3.8
vs History
47
vs Industry
28
Median 3Y
17.1
Median 5Y
17.1
Industry
10.6
Forward
10.2
vs History
23
vs Industry
44
Median 3Y
15.9
Median 5Y
0
Industry
16.6
Forward
14.3
vs History
36
vs Industry
41
Median 3Y
11.6
Median 5Y
9.9
Industry
11.4
vs History
38
vs Industry
32
Median 3Y
17.9
Median 5Y
-13.9
Industry
16.3
vs History
80
vs Industry
27
Median 3Y
2.6
Median 5Y
2.9
Industry
1.3

Multiples Across Competitors

Competitors Multiples
Galaxy Entertainment Group 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
Galaxy Entertainment Group Ltd
HKEX:27
164.8B HKD 3.6 17.1 17 17
US
Las Vegas Sands Corp
NYSE:LVS
45.2B USD 3.7 29.1 12.9 19.9
IE
Flutter Entertainment PLC
LSE:FLTR
29B GBP 1.9 -131.2 19.3 64.9
AU
Aristocrat Leisure Ltd
ASX:ALL
35.6B AUD 5.6 22.8 19.4 19.4
MO
Sands China Ltd
HKEX:1928
161.7B HKD 3 22.7 20.1 20.1
US
DraftKings Inc
NASDAQ:DKNG
17.2B USD 3.2 -64.3 -442.3 -56.5
SE
Evolution AB (publ)
STO:EVO
125.5B SEK 5.3 10.2 7.4 8.2
US
Wynn Resorts Ltd
NASDAQ:WYNN
13.3B USD 1.9 26.3 11.2 16.4
US
MGM Resorts International
NYSE:MGM
10B USD 0.6 150.8 6.2 10.4
ZA
Sun International Ltd
JSE:SUI
9.6B Zac 0 0 0 0
US
Scientific Games Corp
F:TJW
7.8B EUR 2.8 22.9 16.6 16.6
P/E Multiple
Earnings Growth PEG
HK
Galaxy Entertainment Group Ltd
HKEX:27
Average P/E: 37.7
17.1
14%
1.2
US
Las Vegas Sands Corp
NYSE:LVS
29.1
18%
1.6
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -131.2
296%
N/A
AU
Aristocrat Leisure Ltd
ASX:ALL
22.8
13%
1.8
MO
Sands China Ltd
HKEX:1928
22.7
14%
1.6
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -64.3 N/A N/A
SE
Evolution AB (publ)
STO:EVO
10.2
1%
10.2
US
Wynn Resorts Ltd
NASDAQ:WYNN
26.3
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
US
S
Scientific Games Corp
F:TJW
22.9
35%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
Galaxy Entertainment Group Ltd
HKEX:27
Average EV/EBITDA: 14.5
17
13%
1.3
US
Las Vegas Sands Corp
NYSE:LVS
12.9
13%
1
IE
Flutter Entertainment PLC
LSE:FLTR
19.3
35%
0.6
AU
Aristocrat Leisure Ltd
ASX:ALL
19.4
16%
1.2
MO
Sands China Ltd
HKEX:1928
20.1
9%
2.2
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -442.3 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
US
S
Scientific Games Corp
F:TJW
16.6
15%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
Galaxy Entertainment Group Ltd
HKEX:27
Average EV/EBIT: 21.4
17
15%
1.1
US
Las Vegas Sands Corp
NYSE:LVS
19.9
15%
1.3
IE
Flutter Entertainment PLC
LSE:FLTR
64.9
60%
1.1
AU
Aristocrat Leisure Ltd
ASX:ALL
19.4
8%
2.4
MO
Sands China Ltd
HKEX:1928
20.1
9%
2.2
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -56.5 N/A N/A
SE
Evolution AB (publ)
STO:EVO
8.2
1%
8.2
US
Wynn Resorts Ltd
NASDAQ:WYNN
16.4
5%
3.3
US
MGM Resorts International
NYSE:MGM
10.4
2%
5.2
ZA
S
Sun International Ltd
JSE:SUI
Not Available
3%
N/A
US
S
Scientific Games Corp
F:TJW
16.6
15%
1.1