Loto Interactive Ltd
HKEX:8198

Watchlist Manager
Loto Interactive Ltd Logo
Loto Interactive Ltd
HKEX:8198
Watchlist
Price: 1.98 HKD -1% Market Closed
Market Cap: 1.3B HKD

Relative Value

The Relative Value of one Loto Interactive Ltd stock under the Base Case scenario is 0.14 HKD. Compared to the current market price of 1.98 HKD, Loto Interactive Ltd is Overvalued by 93%.

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
0.14 HKD
Overvaluation 93%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
2
Median 3Y
8.1
Median 5Y
4.7
Industry
1.4
vs History
vs Industry
Median 3Y
-5
Median 5Y
-5.4
Industry
19.1
vs History
vs Industry
57
Median 3Y
-6.9
Median 5Y
-12.3
Industry
9.4
vs History
vs Industry
40
Median 3Y
-3.9
Median 5Y
-3.3
Industry
18.2
vs History
1
vs Industry
1
Median 3Y
3.3
Median 5Y
2.5
Industry
2.1
vs History
6
vs Industry
2
Median 3Y
7.1
Median 5Y
4.8
Industry
1.9
vs History
1
vs Industry
2
Median 3Y
10.4
Median 5Y
10.8
Industry
3.8
vs History
vs Industry
60
Median 3Y
-3
Median 5Y
-1.5
Industry
10.7
vs History
vs Industry
61
Median 3Y
-5.3
Median 5Y
-6.2
Industry
16.3
vs History
vs Industry
62
Median 3Y
-7
Median 5Y
-11.2
Industry
11.5
vs History
vs Industry
56
Median 3Y
-3.4
Median 5Y
-3.3
Industry
16.9
vs History
1
vs Industry
2
Median 3Y
2.8
Median 5Y
2
Industry
1.3

Multiples Across Competitors

Competitors Multiples
Loto Interactive Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
HK
Loto Interactive Ltd
HKEX:8198
1.3B HKD 22.4 -99.9 -106.5 -106.5
IE
Flutter Entertainment PLC
LSE:FLTR
32B GBP 2.3 753 17.9 40.4
US
Las Vegas Sands Corp
NYSE:LVS
29B USD 2.6 22.4 9.6 15.1
AU
Aristocrat Leisure Ltd
ASX:ALL
42.8B AUD 6.5 32.8 22.7 22.7
US
DraftKings Inc
NASDAQ:DKNG
17.9B USD 3.8 -35.2 -55.8 -29.9
HK
Galaxy Entertainment Group Ltd
HKEX:27
133B HKD 3.1 15.2 10 14.5
MO
Sands China Ltd
HKEX:1928
126.3B HKD 2.3 15.6 9.7 15
SE
Evolution AB (publ)
STO:EVO
135.7B SEK 5.6 10.1 7.4 8.1
ZA
Sun International Ltd
JSE:SUI
10.2B Zac 0 0 0 0
US
MGM Resorts International
NYSE:MGM
9.5B USD 0.6 12.9 5.5 8.2
US
Wynn Resorts Ltd
NASDAQ:WYNN
9.4B USD 1.3 18.8 9.1 13.8
P/E Multiple
Earnings Growth PEG
HK
Loto Interactive Ltd
HKEX:8198
Average P/E: 110.1
Negative Multiple: -99.9
N/A N/A
IE
Flutter Entertainment PLC
LSE:FLTR
753
311%
2.4
US
Las Vegas Sands Corp
NYSE:LVS
22.4
18%
1.2
AU
Aristocrat Leisure Ltd
ASX:ALL
32.8
17%
1.9
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -35.2 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
15.2
13%
1.2
MO
Sands China Ltd
HKEX:1928
15.6
19%
0.8
SE
Evolution AB (publ)
STO:EVO
10.1
10%
1
ZA
S
Sun International Ltd
JSE:SUI
Not Available
-4%
N/A
US
MGM Resorts International
NYSE:MGM
12.9
7%
1.8
US
Wynn Resorts Ltd
NASDAQ:WYNN
18.8
11%
1.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
Loto Interactive Ltd
HKEX:8198
Average EV/EBITDA: 11.5
Negative Multiple: -106.5
N/A N/A
IE
Flutter Entertainment PLC
LSE:FLTR
17.9
38%
0.5
US
Las Vegas Sands Corp
NYSE:LVS
9.6
12%
0.8
AU
Aristocrat Leisure Ltd
ASX:ALL
22.7
17%
1.3
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -55.8 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
10
14%
0.7
MO
Sands China Ltd
HKEX:1928
9.7
14%
0.7
SE
Evolution AB (publ)
STO:EVO
7.4
8%
0.9
ZA
S
Sun International Ltd
JSE:SUI
Not Available
5%
N/A
US
MGM Resorts International
NYSE:MGM
5.5
23%
0.2
US
Wynn Resorts Ltd
NASDAQ:WYNN
9.1
7%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
Loto Interactive Ltd
HKEX:8198
Average EV/EBIT: 17.2
Negative Multiple: -106.5
N/A N/A
IE
Flutter Entertainment PLC
LSE:FLTR
40.4
67%
0.6
US
Las Vegas Sands Corp
NYSE:LVS
15.1
13%
1.2
AU
Aristocrat Leisure Ltd
ASX:ALL
22.7
11%
2.1
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -29.9 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
14.5
14%
1
MO
Sands China Ltd
HKEX:1928
15
10%
1.5
SE
Evolution AB (publ)
STO:EVO
8.1
7%
1.2
ZA
S
Sun International Ltd
JSE:SUI
Not Available
3%
N/A
US
MGM Resorts International
NYSE:MGM
8.2
6%
1.4
US
Wynn Resorts Ltd
NASDAQ:WYNN
13.8
5%
2.8