Galaxy Entertainment Group Ltd
HKEX:27

Watchlist Manager
Galaxy Entertainment Group Ltd Logo
Galaxy Entertainment Group Ltd
HKEX:27
Watchlist
Price: 33.6 HKD 0.6%
Market Cap: 147B HKD

Relative Value

The Relative Value of one Galaxy Entertainment Group Ltd stock under the Base Case scenario is 27.41 HKD. Compared to the current market price of 33.6 HKD, Galaxy Entertainment Group Ltd is Overvalued by 18%.

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
27.41 HKD
Overvaluation 18%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
17
vs Industry
21
Median 3Y
0
Median 5Y
0
Industry
1.4
Forward
3
vs History
17
vs Industry
37
Median 3Y
0
Median 5Y
0
Industry
19.3
Forward
14.5
vs History
36
vs Industry
30
Median 3Y
12.2
Median 5Y
10.7
Industry
9.8
vs History
20
vs Industry
27
Median 3Y
-17.8
Median 5Y
-17.5
Industry
18.2
vs History
87
vs Industry
44
Median 3Y
2.7
Median 5Y
3
Industry
2.1
vs History
17
vs Industry
30
Median 3Y
0
Median 5Y
0
Industry
1.9
Forward
2.7
vs History
17
vs Industry
25
Median 3Y
0
Median 5Y
0
Industry
3.8
vs History
50
vs Industry
28
Median 3Y
15.4
Median 5Y
15.4
Industry
10.8
Forward
9.6
vs History
17
vs Industry
44
Median 3Y
0
Median 5Y
0
Industry
16.8
Forward
13.6
vs History
36
vs Industry
41
Median 3Y
10.9
Median 5Y
9.2
Industry
12.2
vs History
26
vs Industry
32
Median 3Y
-17.7
Median 5Y
-13.9
Industry
17.7
vs History
85
vs Industry
27
Median 3Y
2.9
Median 5Y
3
Industry
1.3

Multiples Across Competitors

Competitors Multiples
Galaxy Entertainment Group Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
HK
Galaxy Entertainment Group Ltd
HKEX:27
147B HKD 3.4 16.8 11.2 16.3
IE
Flutter Entertainment PLC
LSE:FLTR
33.2B GBP 2.3 63.6 17.8 38
US
Las Vegas Sands Corp
NYSE:LVS
29.5B USD 2.6 22.6 9.8 15.6
AU
Aristocrat Leisure Ltd
ASX:ALL
38.9B AUD 6.1 24.9 21.2 21.2
US
DraftKings Inc
NASDAQ:DKNG
17.9B USD 3.6 -45 -88.1 -36.9
MO
Sands China Ltd
HKEX:1928
126.1B HKD 2.3 15.4 9.6 14.9
SE
Evolution AB (publ)
STO:EVO
134.5B SEK 5.5 10.1 7.4 8.1
ZA
Sun International Ltd
JSE:SUI
10.2B Zac 0 0 0 0
US
Wynn Resorts Ltd
NASDAQ:WYNN
9.6B USD 1.4 22.3 9.5 14.7
US
Scientific Games Corp
F:TJW
7.7B EUR 2.7 26 16 16
US
MGM Resorts International
NYSE:MGM
8.9B USD 0.5 13.1 5.4 8.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
Galaxy Entertainment Group Ltd
HKEX:27
Average EV/EBITDA: 12
11.2
12%
0.9
IE
Flutter Entertainment PLC
LSE:FLTR
17.8
38%
0.5
US
Las Vegas Sands Corp
NYSE:LVS
9.8
10%
1
AU
Aristocrat Leisure Ltd
ASX:ALL
21.2
16%
1.3
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -88.1 N/A N/A
MO
Sands China Ltd
HKEX:1928
9.6
11%
0.9
SE
Evolution AB (publ)
STO:EVO
7.4
5%
1.5
ZA
S
Sun International Ltd
JSE:SUI
Not Available
5%
N/A
US
Wynn Resorts Ltd
NASDAQ:WYNN
9.5
7%
1.4
US
S
Scientific Games Corp
F:TJW
16
14%
1.1
US
MGM Resorts International
NYSE:MGM
5.4
25%
0.2