N

Nagacorp Ltd
HKEX:3918

Watchlist Manager
Nagacorp Ltd
HKEX:3918
Watchlist
Price: 4.73 HKD 1.5% Market Closed
Market Cap: 20.9B HKD
Section:
 

Relative Value

The Relative Value of one Nagacorp Ltd stock under the Base Case scenario is 5.87 HKD. Compared to the current market price of 4.73 HKD, Nagacorp Ltd is Undervalued by 19%.

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
5.87 HKD
Undervaluation 19%
Relative Value
Price
N
Worst Case
Base Case
Best Case

Valuation Multiples

4.4
P/S
P/S
Price to Sales
4.4
vs History
63
vs Industry
19
Median 3Y
4.2
Median 5Y
5.1
Industry
1.4
Forward
3.7
More Details
10.4
P/E
P/E
Price to Earnings
10.4
vs History
73
vs Industry
29
Median 3Y
15.5
Median 5Y
16.2
Industry
20.1
Forward
8.7
More Details
8.9
P/OCF
P/OCF
Price to OCF
8.9
vs History
55
vs Industry
51
Median 3Y
7.7
Median 5Y
10
Industry
9.6
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
43
Median 3Y
8.3
Median 5Y
12.7
Industry
18.3
More Details
1.2
P/B
P/B
Price to Book Value
1.2
vs History
63
vs Industry
60
Median 3Y
1.1
Median 5Y
1.4
Industry
2.1
More Details
4.1
EV/S
EV/S
Enterprise Value to Sales
4.1
vs History
65
vs Industry
22
Median 3Y
3.9
Median 5Y
5.1
Industry
1.9
Forward
3.5
More Details
5
EV/GP
EV/GP
Enterprise Value to Gross Profit
5
vs History
69
vs Industry
38
Median 3Y
4.9
Median 5Y
7.6
Industry
3.8
More Details
9.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
9.7
vs History
71
vs Industry
38
Median 3Y
10.6
Median 5Y
15.9
Industry
10.6
Forward
6.1
More Details
9.7
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
9.7
vs History
69
vs Industry
51
Median 3Y
10.8
Median 5Y
12.5
Industry
16.6
Forward
7.6
More Details
8.2
EV/OCF
EV/OCF
Enterprise Value to OCF
8.2
vs History
63
vs Industry
58
Median 3Y
7
Median 5Y
9.8
Industry
11.3
More Details
14.3
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
14.3
vs History
39
vs Industry
50
Median 3Y
11.9
Median 5Y
11.2
Industry
16.3
More Details
1.1
EV/IC
EV/IC
Enterprise Value to IC
1.1
vs History
58
vs Industry
62
Median 3Y
0.9
Median 5Y
1.3
Industry
1.3
More Details

Multiples Across Competitors

Competitors Multiples
Nagacorp Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
KH
Nagacorp Ltd
HKEX:3918
20.9B HKD 4.4 10.4 9.7 9.7
US
Las Vegas Sands Corp
NYSE:LVS
45.2B USD 3.7 29.1 12.9 20
IE
Flutter Entertainment PLC
LSE:FLTR
28.8B GBP 1.9 -130.4 19.2 64.6
AU
Aristocrat Leisure Ltd
ASX:ALL
36B AUD 5.7 23 19.6 19.6
HK
Galaxy Entertainment Group Ltd
HKEX:27
169.6B HKD 3.8 17.6 17.5 17.5
MO
Sands China Ltd
HKEX:1928
166.1B HKD 3 23.3 20.5 20.5
US
DraftKings Inc
NASDAQ:DKNG
17.1B USD 3.1 -63.9 -440 -56.2
SE
Evolution AB (publ)
STO:EVO
125.5B SEK 5.3 10.2 7.4 8.3
US
Wynn Resorts Ltd
NASDAQ:WYNN
13.4B USD 1.9 26.6 11.3 16.5
US
MGM Resorts International
NYSE:MGM
10.2B USD 0.6 153.9 6.2 10.6
ZA
Sun International Ltd
JSE:SUI
9.5B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
KH
N
Nagacorp Ltd
HKEX:3918
Average P/E: 36.8
10.4
48%
0.2
US
Las Vegas Sands Corp
NYSE:LVS
29.1
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
17.6
14%
1.3
MO
Sands China Ltd
HKEX:1928
23.3
14%
1.7
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -63.9 N/A N/A
SE
Evolution AB (publ)
STO:EVO
10.2
1%
10.2
US
Wynn Resorts Ltd
NASDAQ:WYNN
26.6
11%
2.4
US
MGM Resorts International
NYSE:MGM
153.9
1%
153.9
ZA
S
Sun International Ltd
JSE:SUI
Not Available
-4%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KH
N
Nagacorp Ltd
HKEX:3918
Average EV/EBITDA: 13.8
9.7
18%
0.5
US
Las Vegas Sands Corp
NYSE:LVS
12.9
13%
1
IE
Flutter Entertainment PLC
LSE:FLTR
19.2
35%
0.5
AU
Aristocrat Leisure Ltd
ASX:ALL
19.6
16%
1.2
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.5
13%
1.3
MO
Sands China Ltd
HKEX:1928
20.5
9%
2.3
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -440 N/A N/A
SE
Evolution AB (publ)
STO:EVO
7.4
2%
3.7
US
Wynn Resorts Ltd
NASDAQ:WYNN
11.3
9%
1.3
US
MGM Resorts International
NYSE:MGM
6.2
26%
0.2
ZA
S
Sun International Ltd
JSE:SUI
Not Available
4%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KH
N
Nagacorp Ltd
HKEX:3918
Average EV/EBIT: 20.8
9.7
23%
0.4
US
Las Vegas Sands Corp
NYSE:LVS
20
15%
1.3
IE
Flutter Entertainment PLC
LSE:FLTR
64.6
60%
1.1
AU
Aristocrat Leisure Ltd
ASX:ALL
19.6
8%
2.5
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.5
15%
1.2
MO
Sands China Ltd
HKEX:1928
20.5
9%
2.3
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -56.2 N/A N/A
SE
Evolution AB (publ)
STO:EVO
8.3
1%
8.3
US
Wynn Resorts Ltd
NASDAQ:WYNN
16.5
5%
3.3
US
MGM Resorts International
NYSE:MGM
10.6
2%
5.3
ZA
S
Sun International Ltd
JSE:SUI
Not Available
3%
N/A

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 304,100+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.