Entain PLC
LSE:ENT

Watchlist Manager
Entain PLC Logo
Entain PLC
LSE:ENT
Watchlist
Price: 703.8 GBX 2.33%
Market Cap: 4.5B GBX

Relative Value

The Relative Value of one ENT stock under the Base Case scenario is 1 808.1 GBX. Compared to the current market price of 703.8 GBX, Entain PLC is Undervalued by 61%.

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.

ENT Relative Value
Base Case
1 808.1 GBX
Undervaluation 61%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
62
Median 3Y
1.3
Median 5Y
1.6
Industry
1.4
Forward
0.8
vs History
vs Industry
3
Median 3Y
-6.8
Median 5Y
-5.4
Industry
19.1
Forward
15.5
vs History
92
vs Industry
46
Median 3Y
11.2
Median 5Y
11.8
Industry
9.4
vs History
22
vs Industry
22
Median 3Y
15.4
Median 5Y
20.6
Industry
18.2
vs History
25
vs Industry
31
Median 3Y
2.5
Median 5Y
2.5
Industry
2.1
vs History
76
vs Industry
51
Median 3Y
1.9
Median 5Y
2
Industry
1.9
Forward
1.4
vs History
74
vs Industry
56
Median 3Y
3.1
Median 5Y
3.2
Industry
3.8
vs History
85
vs Industry
53
Median 3Y
8.9
Median 5Y
9.5
Industry
10.7
Forward
6.8
vs History
68
vs Industry
35
Median 3Y
17.4
Median 5Y
20.6
Industry
16.3
Forward
10.3
vs History
69
vs Industry
33
Median 3Y
16
Median 5Y
15.9
Industry
11.5
vs History
23
vs Industry
24
Median 3Y
25.7
Median 5Y
24.4
Industry
16.9
vs History
71
vs Industry
57
Median 3Y
1
Median 5Y
1.3
Industry
1.3

Multiples Across Competitors

ENT Competitors Multiples
Entain PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IM
Entain PLC
LSE:ENT
4.5B GBP 0.9 -9.9 7.2 17.5
IE
Flutter Entertainment PLC
LSE:FLTR
32.5B GBP 2.3 756.5 18.1 41
US
Las Vegas Sands Corp
NYSE:LVS
28.3B USD 2.5 21.7 9.5 15.1
AU
Aristocrat Leisure Ltd
ASX:ALL
43.3B AUD 6.6 33.2 23 23
US
DraftKings Inc
NASDAQ:DKNG
17.3B USD 3.6 -34.2 -55.4 -29.7
HK
Galaxy Entertainment Group Ltd
HKEX:27
133B HKD 3.1 15.2 10 14.5
MO
Sands China Ltd
HKEX:1928
127.6B HKD 2.3 15.7 9.8 15.1
SE
Evolution AB (publ)
STO:EVO
133.1B SEK 5.5 9.9 7.3 8
ZA
Sun International Ltd
JSE:SUI
10.2B Zac 0 0 0 0
US
MGM Resorts International
NYSE:MGM
9.3B USD 0.5 12.6 5.4 8.1
US
Wynn Resorts Ltd
NASDAQ:WYNN
9.1B USD 1.3 18.1 9 13.6
P/E Multiple
Earnings Growth PEG
IM
Entain PLC
LSE:ENT
Average P/E: 110.4
Negative Multiple: -9.9
N/A N/A
IE
Flutter Entertainment PLC
LSE:FLTR
756.5
311%
2.4
US
Las Vegas Sands Corp
NYSE:LVS
21.7
18%
1.2
AU
Aristocrat Leisure Ltd
ASX:ALL
33.2
17%
2
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -34.2 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
15.2
13%
1.2
MO
Sands China Ltd
HKEX:1928
15.7
19%
0.8
SE
Evolution AB (publ)
STO:EVO
9.9
10%
1
ZA
S
Sun International Ltd
JSE:SUI
Not Available
-4%
N/A
US
MGM Resorts International
NYSE:MGM
12.6
7%
1.8
US
Wynn Resorts Ltd
NASDAQ:WYNN
18.1
11%
1.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IM
Entain PLC
LSE:ENT
Average EV/EBITDA: 11
7.2
7%
1
IE
Flutter Entertainment PLC
LSE:FLTR
18.1
38%
0.5
US
Las Vegas Sands Corp
NYSE:LVS
9.5
12%
0.8
AU
Aristocrat Leisure Ltd
ASX:ALL
23
17%
1.4
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -55.4 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
10
14%
0.7
MO
Sands China Ltd
HKEX:1928
9.8
14%
0.7
SE
Evolution AB (publ)
STO:EVO
7.3
8%
0.9
ZA
S
Sun International Ltd
JSE:SUI
Not Available
5%
N/A
US
MGM Resorts International
NYSE:MGM
5.4
23%
0.2
US
Wynn Resorts Ltd
NASDAQ:WYNN
9
7%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IM
Entain PLC
LSE:ENT
Average EV/EBIT: 17.3
17.5
28%
0.6
IE
Flutter Entertainment PLC
LSE:FLTR
41
67%
0.6
US
Las Vegas Sands Corp
NYSE:LVS
15.1
13%
1.2
AU
Aristocrat Leisure Ltd
ASX:ALL
23
11%
2.1
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -29.7 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
14.5
14%
1
MO
Sands China Ltd
HKEX:1928
15.1
10%
1.5
SE
Evolution AB (publ)
STO:EVO
8
7%
1.1
ZA
S
Sun International Ltd
JSE:SUI
Not Available
3%
N/A
US
MGM Resorts International
NYSE:MGM
8.1
6%
1.4
US
Wynn Resorts Ltd
NASDAQ:WYNN
13.6
5%
2.7