Flutter Entertainment PLC
LSE:FLTR

Watchlist Manager
Flutter Entertainment PLC Logo
Flutter Entertainment PLC
LSE:FLTR
Watchlist
Price: 17 885 GBX -1.73% Market Closed
Market Cap: 31.8B GBX

Relative Value

The Relative Value of one FLTR stock under the Base Case scenario is 37 880.47 GBX. Compared to the current market price of 17 885 GBX, Flutter Entertainment PLC is Undervalued by 53%.

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.

FLTR Relative Value
Base Case
37 880.47 GBX
Undervaluation 53%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
50
vs Industry
36
Median 3Y
1.7
Median 5Y
2.3
Industry
1.4
Forward
1.9
vs History
6
vs Industry
Median 3Y
-22.5
Median 5Y
-20.1
Industry
19.2
Forward
20
vs History
63
vs Industry
4
Median 3Y
23.3
Median 5Y
22.4
Industry
9.6
vs History
15
vs Industry
8
Median 3Y
15.6
Median 5Y
14.3
Industry
18.7
vs History
7
vs Industry
24
Median 3Y
2.2
Median 5Y
1.7
Industry
2.1
vs History
55
vs Industry
42
Median 3Y
2.1
Median 5Y
2.7
Industry
1.9
Forward
2
vs History
49
vs Industry
40
Median 3Y
4
Median 5Y
5.2
Industry
3.8
vs History
90
vs Industry
6
Median 3Y
23.2
Median 5Y
26.9
Industry
10.7
Forward
10.4
vs History
60
vs Industry
8
Median 3Y
40.4
Median 5Y
46.1
Industry
16.4
Forward
15.5
vs History
77
vs Industry
4
Median 3Y
27.3
Median 5Y
26.2
Industry
11.7
vs History
61
vs Industry
7
Median 3Y
44.9
Median 5Y
40.6
Industry
17.1
vs History
7
vs Industry
30
Median 3Y
1.4
Median 5Y
1.3
Industry
1.3

Multiples Across Competitors

FLTR Competitors Multiples
Flutter Entertainment PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IE
Flutter Entertainment PLC
LSE:FLTR
31.8B GBP 2.3 739.9 17.8 40.2
US
Las Vegas Sands Corp
NYSE:LVS
28.5B USD 2.5 21.8 9.6 15.2
AU
Aristocrat Leisure Ltd
ASX:ALL
42B AUD 6.4 32.2 22.3 22.3
US
DraftKings Inc
NASDAQ:DKNG
18.1B USD 3.8 -35.7 -57.9 -31
HK
Galaxy Entertainment Group Ltd
HKEX:27
134.3B HKD 3.1 15.3 10.1 14.7
MO
Sands China Ltd
HKEX:1928
126.4B HKD 2.3 15.6 9.7 15
SE
Evolution AB (publ)
STO:EVO
135.6B SEK 5.6 10.1 7.4 8.2
ZA
Sun International Ltd
JSE:SUI
10.1B Zac 0 0 0 0
US
MGM Resorts International
NYSE:MGM
9.1B USD 0.5 13.5 5.5 8.6
US
Wynn Resorts Ltd
NASDAQ:WYNN
9.3B USD 1.3 21.7 9.3 14.4
ZA
Tsogo Sun Gaming Ltd
JSE:TSG
8.6B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IE
Flutter Entertainment PLC
LSE:FLTR
Average EV/EBITDA: 11.5
17.8
38%
0.5
US
Las Vegas Sands Corp
NYSE:LVS
9.6
12%
0.8
AU
Aristocrat Leisure Ltd
ASX:ALL
22.3
17%
1.3
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -57.9 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
10.1
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
9.3
7%
1.3
ZA
T
Tsogo Sun Gaming Ltd
JSE:TSG
Not Available
-2%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IE
Flutter Entertainment PLC
LSE:FLTR
Average EV/EBIT: 17.3
40.2
67%
0.6
US
Las Vegas Sands Corp
NYSE:LVS
15.2
13%
1.2
AU
Aristocrat Leisure Ltd
ASX:ALL
22.3
11%
2
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -31 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
14.7
14%
1
MO
Sands China Ltd
HKEX:1928
15
10%
1.5
SE
Evolution AB (publ)
STO:EVO
8.2
7%
1.2
ZA
S
Sun International Ltd
JSE:SUI
Not Available
3%
N/A
US
MGM Resorts International
NYSE:MGM
8.6
6%
1.4
US
Wynn Resorts Ltd
NASDAQ:WYNN
14.4
5%
2.9
ZA
T
Tsogo Sun Gaming Ltd
JSE:TSG
Not Available
-2%
N/A