O

Olympia Industries Bhd
KLSE:OLYMPIA

Watchlist Manager
Olympia Industries Bhd
KLSE:OLYMPIA
Watchlist
Price: 0.06 MYR
Market Cap: 61.4m MYR

Relative Value

The Relative Value of one OLYMPIA stock under the Base Case scenario is 0.14 MYR. Compared to the current market price of 0.06 MYR, Olympia Industries Bhd is Undervalued by 56%.

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.

OLYMPIA Relative Value
Base Case
0.14 MYR
Undervaluation 56%
Relative Value
Price
O
Worst Case
Base Case
Best Case

Multiples Across Competitors

OLYMPIA Competitors Multiples
Olympia Industries Bhd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
Olympia Industries Bhd
KLSE:OLYMPIA
61.4m MYR 0.7 -4.8 -104.1 -46.9
US
Las Vegas Sands Corp
NYSE:LVS
37.5B USD 3.1 24.1 11.1 17.2
IE
Flutter Entertainment PLC
LSE:FLTR
21.3B GBP 1.4 -96.4 15.3 51.2
HK
Galaxy Entertainment Group Ltd
HKEX:27
179.7B HKD 4.1 19.2 19.2 19.2
AU
Aristocrat Leisure Ltd
ASX:ALL
32.1B AUD 5.1 19.6 16.4 16.4
MO
Sands China Ltd
HKEX:1928
143.4B HKD 2.6 20 2.3 2.3
US
DraftKings Inc
NASDAQ:DKNG
13.7B USD 2.5 -50.9 -351.1 -44.8
SE
Evolution AB (publ)
STO:EVO
114.4B SEK 5 9.6 0.6 0.7
US
Wynn Resorts Ltd
NASDAQ:WYNN
11.4B USD 1.6 22.5 10.2 14.9
US
Scientific Games Corp
F:TJW
9.3B EUR 3.5 28.2 22.5 22.5
ZA
Sun International Ltd
JSE:SUI
10.4B ZAR 0 0.1 0.9 1.2
P/E Multiple
Earnings Growth PEG
MY
O
Olympia Industries Bhd
KLSE:OLYMPIA
Average P/E: 17.9
Negative Multiple: -4.8
N/A N/A
US
Las Vegas Sands Corp
NYSE:LVS
24.1
20%
1.2
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -96.4
288%
N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
19.2
15%
1.3
AU
Aristocrat Leisure Ltd
ASX:ALL
19.6
9%
2.2
MO
Sands China Ltd
HKEX:1928
20
14%
1.4
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -50.9 N/A N/A
SE
Evolution AB (publ)
STO:EVO
9.6
1%
9.6
US
Wynn Resorts Ltd
NASDAQ:WYNN
22.5
11%
2
US
S
Scientific Games Corp
F:TJW
28.2
35%
0.8
ZA
S
Sun International Ltd
JSE:SUI
0.1
-4%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
O
Olympia Industries Bhd
KLSE:OLYMPIA
Average EV/EBITDA: 11
Negative Multiple: -104.1
N/A N/A
US
Las Vegas Sands Corp
NYSE:LVS
11.1
13%
0.9
IE
Flutter Entertainment PLC
LSE:FLTR
15.3
34%
0.4
HK
Galaxy Entertainment Group Ltd
HKEX:27
19.2
13%
1.5
AU
Aristocrat Leisure Ltd
ASX:ALL
16.4
18%
0.9
MO
Sands China Ltd
HKEX:1928
2.3
9%
0.3
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -351.1 N/A N/A
SE
Evolution AB (publ)
STO:EVO
0.6
1%
0.6
US
Wynn Resorts Ltd
NASDAQ:WYNN
10.2
8%
1.3
US
S
Scientific Games Corp
F:TJW
22.5
15%
1.5
ZA
S
Sun International Ltd
JSE:SUI
0.9
4%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
O
Olympia Industries Bhd
KLSE:OLYMPIA
Average EV/EBIT: 16.2
Negative Multiple: -46.9
N/A N/A
US
Las Vegas Sands Corp
NYSE:LVS
17.2
16%
1.1
IE
Flutter Entertainment PLC
LSE:FLTR
51.2
58%
0.9
HK
Galaxy Entertainment Group Ltd
HKEX:27
19.2
15%
1.3
AU
Aristocrat Leisure Ltd
ASX:ALL
16.4
11%
1.5
MO
Sands China Ltd
HKEX:1928
2.3
9%
0.3
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -44.8 N/A N/A
SE
Evolution AB (publ)
STO:EVO
0.7
0%
N/A
US
Wynn Resorts Ltd
NASDAQ:WYNN
14.9
6%
2.5
US
S
Scientific Games Corp
F:TJW
22.5
13%
1.7
ZA
S
Sun International Ltd
JSE:SUI
1.2
3%
0.4