Relative Value

The Relative Value of one NXQ stock under the Base Case scenario is hidden GBX. Compared to the current market price of 74.5 GBX, Nexteq PLC is hidden .

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.

NXQ Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

NXQ Competitors Multiples
Nexteq PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Nexteq PLC
LSE:NXQ
44.6m GBP 0.8 -20.9 -70.9 -10.3
US
Las Vegas Sands Corp
NYSE:LVS
38.7B USD 3 23.8 10.7 16
IE
Flutter Entertainment PLC
LSE:FLTR
19.5B GBP 1.3 -88.5 14.4 48.4
HK
Galaxy Entertainment Group Ltd
HKEX:27
188.8B HKD 4.2 19.8 20 20
AU
Aristocrat Leisure Ltd
ASX:ALL
32.5B AUD 5.2 19.9 16.7 16.7
MO
Sands China Ltd
HKEX:1928
148.2B HKD 2.7 20.8 18.7 18.7
US
DraftKings Inc
NASDAQ:DKNG
13.5B USD 2.5 -50.7 -349.7 -44.7
SE
Evolution AB (publ)
STO:EVO
113.2B SEK 5 10 7 7.9
US
Wynn Resorts Ltd
NASDAQ:WYNN
12.1B USD 1.7 24.3 10.7 15.6
US
Scientific Games Corp
F:TJW
9.1B EUR 3.3 26.9 18.5 18.5
US
MGM Resorts International
NYSE:MGM
10.1B USD 0.6 152.7 6.2 10.5
P/E Multiple
Earnings Growth PEG
UK
Nexteq PLC
LSE:NXQ
Average P/E: 37.3
Negative Multiple: -20.9
161%
N/A
US
Las Vegas Sands Corp
NYSE:LVS
23.8
20%
1.2
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -88.5
285%
N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
19.8
15%
1.3
AU
Aristocrat Leisure Ltd
ASX:ALL
19.9
9%
2.2
MO
Sands China Ltd
HKEX:1928
20.8
14%
1.5
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -50.7 N/A N/A
SE
Evolution AB (publ)
STO:EVO
10
7%
1.4
US
Wynn Resorts Ltd
NASDAQ:WYNN
24.3
10%
2.4
US
S
Scientific Games Corp
F:TJW
26.9
35%
0.8
US
MGM Resorts International
NYSE:MGM
152.7
2%
76.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Nexteq PLC
LSE:NXQ
Average EV/EBITDA: 13.7
Negative Multiple: -70.9
22%
N/A
US
Las Vegas Sands Corp
NYSE:LVS
10.7
13%
0.8
IE
Flutter Entertainment PLC
LSE:FLTR
14.4
34%
0.4
HK
Galaxy Entertainment Group Ltd
HKEX:27
20
13%
1.5
AU
Aristocrat Leisure Ltd
ASX:ALL
16.7
18%
0.9
MO
Sands China Ltd
HKEX:1928
18.7
9%
2.1
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -349.7 N/A N/A
SE
Evolution AB (publ)
STO:EVO
7
6%
1.2
US
Wynn Resorts Ltd
NASDAQ:WYNN
10.7
8%
1.3
US
S
Scientific Games Corp
F:TJW
18.5
15%
1.2
US
MGM Resorts International
NYSE:MGM
6.2
24%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Nexteq PLC
LSE:NXQ
Average EV/EBIT: 19.2
Negative Multiple: -10.3
28%
N/A
US
Las Vegas Sands Corp
NYSE:LVS
16
16%
1
IE
Flutter Entertainment PLC
LSE:FLTR
48.4
58%
0.8
HK
Galaxy Entertainment Group Ltd
HKEX:27
20
15%
1.3
AU
Aristocrat Leisure Ltd
ASX:ALL
16.7
11%
1.5
MO
Sands China Ltd
HKEX:1928
18.7
9%
2.1
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -44.7 N/A N/A
SE
Evolution AB (publ)
STO:EVO
7.9
6%
1.3
US
Wynn Resorts Ltd
NASDAQ:WYNN
15.6
6%
2.6
US
S
Scientific Games Corp
F:TJW
18.5
13%
1.4
US
MGM Resorts International
NYSE:MGM
10.5
0%
N/A