B90 Relative Valuation - B90 Holdings PLC

Watchlist Manager

Watchlist

Price: 2.5 GBX 6.38% Market Closed

Market Cap: £11m

	B90 Holdings PLC LSE:B90	IM

Multiples-Based Value

B90 price has not been updated for more than 2 years. This may indicate that the stock has been delisted.

B90 doesn't have a meaningful market cap.

The Multiples-Based Value of one B90 stock under the Base Case scenario is 1.69 GBX. Compared to the current market price of 2.5 GBX, B90 Holdings PLC is Overvalued by 33%.

Multiples-Based 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.

What is Relative Valuation?

How is Multiples-Based Value calculated?

B90 Multiples-Based Value

Base Case

Overvaluation 33%

Multiples-Based Value

Price GBX2.5

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
IM		B90 Holdings PLC LSE:B90	11m GBP	2.8	-8.9	-15.9	-8.5
US		Las Vegas Sands Corp NYSE:LVS	36.7B USD	2.8	22.5	10.3	15.5
HK		Galaxy Entertainment Group Ltd HKEX:27	157.5B HKD	3.2	14.8	12.9	12.9
AU		Aristocrat Leisure Ltd ASX:ALL	28.5B AUD	4.5	17.4	14.6	14.6
IE		Flutter Entertainment PLC LSE:FLTR	13.8B GBP	0.8	-42.8	10.4	39.1
MO		Sands China Ltd HKEX:1928	138.3B HKD	2.4	19.7	18.6	18.6
SE		Evolution AB (publ) STO:EVO	120.4B SEK	5.4	10.8	7.4	8.4
GR	O	Organization of Football Prognostics SA ATHEX:ALWN	10.6B EUR	2.2	10.5	12.3	14.6
ZA	S	Sun International Ltd JSE:SUI	11.5B ZAR	0.9	7.1	4.9	6.4
US		DraftKings Inc NASDAQ:DKNG	11.4B USD	1.9	3 094.4	43.8	-1 125.2
US		Wynn Resorts Ltd NASDAQ:WYNN	10.6B USD	1.5	32.4	11	17.1

				Revenue Growth	P/S to Growth
IM		B90 Holdings PLC LSE:B90	Average P/S: 2.6 2.8	N/A	N/A
US		Las Vegas Sands Corp NYSE:LVS	2.8	5%	0.6
HK		Galaxy Entertainment Group Ltd HKEX:27	3.2	10%	0.3
AU		Aristocrat Leisure Ltd ASX:ALL	4.5	4%	1.1
IE		Flutter Entertainment PLC LSE:FLTR	0.8	11%	0.1
MO		Sands China Ltd HKEX:1928	2.4	8%	0.3
SE		Evolution AB (publ) STO:EVO	5.4	5%	1.1
GR	O	Organization of Football Prognostics SA ATHEX:ALWN	2.2	4%	0.5
ZA	S	Sun International Ltd JSE:SUI	0.9	N/A	N/A
US		DraftKings Inc NASDAQ:DKNG	1.9	14%	0.1
US		Wynn Resorts Ltd NASDAQ:WYNN	1.5	5%	0.3

				Earnings Growth	PEG
IM		B90 Holdings PLC LSE:B90	Average P/E: 358.8 Negative Multiple: -8.9	N/A	N/A
US		Las Vegas Sands Corp NYSE:LVS	22.5	18%	1.3
HK		Galaxy Entertainment Group Ltd HKEX:27	14.8	10%	1.5
AU		Aristocrat Leisure Ltd ASX:ALL	17.4	7%	2.5
IE		Flutter Entertainment PLC LSE:FLTR	Negative Multiple: -42.8	N/A	N/A
MO		Sands China Ltd HKEX:1928	19.7	23%	0.9
SE		Evolution AB (publ) STO:EVO	10.8	8%	1.3
GR	O	Organization of Football Prognostics SA ATHEX:ALWN	10.5	5%	2.1
ZA	S	Sun International Ltd JSE:SUI	7.1	N/A	N/A
US		DraftKings Inc NASDAQ:DKNG	3 094.4	544%	5.7
US		Wynn Resorts Ltd NASDAQ:WYNN	32.4	29%	1.1

				EBITDA Growth	EV/EBITDA to Growth
IM		B90 Holdings PLC LSE:B90	Average EV/EBITDA: 14.6 Negative Multiple: -15.9	N/A	N/A
US		Las Vegas Sands Corp NYSE:LVS	10.3	8%	1.3
HK		Galaxy Entertainment Group Ltd HKEX:27	12.9	19%	0.7
AU		Aristocrat Leisure Ltd ASX:ALL	14.6	16%	0.9
IE		Flutter Entertainment PLC LSE:FLTR	10.4	32%	0.3
MO		Sands China Ltd HKEX:1928	18.6	34%	0.5
SE		Evolution AB (publ) STO:EVO	7.4	4%	1.9
GR	O	Organization of Football Prognostics SA ATHEX:ALWN	12.3	4%	3.1
ZA	S	Sun International Ltd JSE:SUI	4.9	N/A	N/A
US		DraftKings Inc NASDAQ:DKNG	43.8	88%	0.5
US		Wynn Resorts Ltd NASDAQ:WYNN	11	12%	0.9

				EBIT Growth	EV/EBIT to Growth
IM		B90 Holdings PLC LSE:B90	Average EV/EBIT: 16.4 Negative Multiple: -8.5	N/A	N/A
US		Las Vegas Sands Corp NYSE:LVS	15.5	8%	1.9
HK		Galaxy Entertainment Group Ltd HKEX:27	12.9	6%	2.2
AU		Aristocrat Leisure Ltd ASX:ALL	14.6	9%	1.6
IE		Flutter Entertainment PLC LSE:FLTR	39.1	86%	0.5
MO		Sands China Ltd HKEX:1928	18.6	15%	1.2
SE		Evolution AB (publ) STO:EVO	8.4	4%	2.1
GR	O	Organization of Football Prognostics SA ATHEX:ALWN	14.6	3%	4.9
ZA	S	Sun International Ltd JSE:SUI	6.4	N/A	N/A
US		DraftKings Inc NASDAQ:DKNG	Negative Multiple: -1 125.2	N/A	N/A
US		Wynn Resorts Ltd NASDAQ:WYNN	17.1	11%	1.6

B90 Holdings PLC
LSE:B90

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

B90 Competitors Multiples
B90 Holdings PLC Competitors

See Also

Company

Help

Tools

Stocks

B90 Holdings PLC LSE:B90

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

B90 Competitors Multiples B90 Holdings PLC Competitors

See Also

Company

Help

Tools

Stocks

B90 Holdings PLC
LSE:B90

B90 Competitors Multiples
B90 Holdings PLC Competitors