Nexteq PLC
LSE:NXQ

Watchlist Manager
Nexteq PLC Logo
Nexteq PLC
LSE:NXQ
Watchlist
Price: 62.5 GBX Market Closed
Market Cap: 37.4m GBX

Relative Value

The Relative Value of one NXQ stock under the Base Case scenario is 139.09 GBX. Compared to the current market price of 62.5 GBX, Nexteq PLC is Undervalued by 55%.

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
Base Case
139.09 GBX
Undervaluation 55%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
73
Median 3Y
1
Median 5Y
1.2
Industry
1.5
Forward
0
vs History
15
vs Industry
4
Median 3Y
12.4
Median 5Y
22.9
Industry
20
Forward
0.2
vs History
76
vs Industry
61
Median 3Y
4.3
Median 5Y
11
Industry
10.2
vs History
65
vs Industry
45
Median 3Y
5.4
Median 5Y
7.9
Industry
19.8
vs History
92
vs Industry
67
Median 3Y
1.4
Median 5Y
1.7
Industry
2.2
vs History
vs Industry
Median 3Y
-22.4
Median 5Y
-18.1
Industry
2
Forward
-0.3
vs History
vs Industry
Median 3Y
-61.7
Median 5Y
-61.4
Industry
4
vs History
vs Industry
Median 3Y
-150.2
Median 5Y
-188.6
Industry
11
Forward
-4.1
vs History
vs Industry
Median 3Y
-187.5
Median 5Y
-305.9
Industry
17
Forward
-8
vs History
vs Industry
Median 3Y
-153.2
Median 5Y
-206.3
Industry
12.6
vs History
vs Industry
0
Median 3Y
-169.3
Median 5Y
-264.6
Industry
17.7
vs History
vs Industry
Median 3Y
-44.4
Median 5Y
-29.1
Industry
1.3

Multiples Across Competitors

NXQ Competitors Multiples
Nexteq PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Nexteq PLC
LSE:NXQ
37.9m GBP 0.6 163.7 -425.4 -764.1
IE
Flutter Entertainment PLC
LSE:FLTR
39.7B GBP 2.8 76.1 20.9 44.8
US
Las Vegas Sands Corp
NYSE:LVS
35B USD 3.1 26.9 11.3 18
AU
Aristocrat Leisure Ltd
ASX:ALL
42.7B AUD 6.7 27.4 23.3 23.3
US
DraftKings Inc
NASDAQ:DKNG
21.8B USD 4.4 -54.7 -106.8 -44.7
HK
Galaxy Entertainment Group Ltd
HKEX:27
164.3B HKD 3.8 18.8 12.7 18.4
MO
Sands China Ltd
HKEX:1928
150.4B HKD 2.7 18.3 11.1 17.1
SE
Evolution AB (publ)
STO:EVO
169.9B SEK 6.7 12.2 9.1 10
ZA
Sun International Ltd
JSE:SUI
11.8B Zac 0 0 0 0
US
Wynn Resorts Ltd
NASDAQ:WYNN
11.6B USD 1.7 27 10.6 16.4
US
MGM Resorts International
NYSE:MGM
10.5B USD 0.6 15.6 6.1 9.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Nexteq PLC
LSE:NXQ
Average EV/EBITDA: 13.1
Negative Multiple: -425.4
22%
N/A
IE
Flutter Entertainment PLC
LSE:FLTR
20.9
38%
0.6
US
Las Vegas Sands Corp
NYSE:LVS
11.3
10%
1.1
AU
Aristocrat Leisure Ltd
ASX:ALL
23.3
16%
1.5
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -106.8 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
12.7
12%
1.1
MO
Sands China Ltd
HKEX:1928
11.1
11%
1
SE
Evolution AB (publ)
STO:EVO
9.1
5%
1.8
ZA
S
Sun International Ltd
JSE:SUI
Not Available
5%
N/A
US
Wynn Resorts Ltd
NASDAQ:WYNN
10.6
7%
1.5
US
MGM Resorts International
NYSE:MGM
6.1
25%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Nexteq PLC
LSE:NXQ
Average EV/EBIT: 19.7
Negative Multiple: -764.1
28%
N/A
IE
Flutter Entertainment PLC
LSE:FLTR
44.8
67%
0.7
US
Las Vegas Sands Corp
NYSE:LVS
18
12%
1.5
AU
Aristocrat Leisure Ltd
ASX:ALL
23.3
9%
2.6
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -44.7 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
18.4
14%
1.3
MO
Sands China Ltd
HKEX:1928
17.1
9%
1.9
SE
Evolution AB (publ)
STO:EVO
10
5%
2
ZA
S
Sun International Ltd
JSE:SUI
Not Available
3%
N/A
US
Wynn Resorts Ltd
NASDAQ:WYNN
16.4
3%
5.5
US
MGM Resorts International
NYSE:MGM
9.4
6%
1.6