Gan Ltd
NASDAQ:GAN

Watchlist Manager
Gan Ltd Logo
Gan Ltd
NASDAQ:GAN
Watchlist
Price: 1.97 USD 0.51% Market Closed
Market Cap: 91.5m USD

Relative Value

The Relative Value of one GAN stock under the Base Case scenario is hidden USD. Compared to the current market price of 1.97 USD, Gan Ltd 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.

GAN Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
36
vs Industry
72
Median 3Y
0.6
Median 5Y
0.7
Industry
1.4
Forward
0.7
vs History
vs Industry
Median 3Y
-2.9
Median 5Y
-6.3
Industry
20
Forward
-23.3
vs History
19
vs Industry
0
Median 3Y
12.4
Median 5Y
-18.8
Industry
9.5
vs History
14
vs Industry
37
Median 3Y
9.1
Median 5Y
-4.1
Industry
18.1
vs History
vs Industry
2
Median 3Y
-5.5
Median 5Y
0.7
Industry
2.1
vs History
31
vs Industry
74
Median 3Y
0.6
Median 5Y
0.7
Industry
1.9
Forward
0.7
vs History
31
vs Industry
80
Median 3Y
0.8
Median 5Y
1
Industry
3.7
vs History
0
vs Industry
Median 3Y
-5.3
Median 5Y
-9.7
Industry
10.6
Forward
12
vs History
vs Industry
Median 3Y
-3.8
Median 5Y
-8.6
Industry
16.4
Forward
-22.1
vs History
19
vs Industry
0
Median 3Y
13.6
Median 5Y
-17.6
Industry
11.3
vs History
4
vs Industry
Median 3Y
-4.2
Median 5Y
-7.2
Industry
16.4
vs History
7
vs Industry
23
Median 3Y
2
Median 5Y
2
Industry
1.3

Multiples Across Competitors

GAN Competitors Multiples
Gan Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Gan Ltd
NASDAQ:GAN
90.9m USD 0.7 -8.6 30.8 -21.6
US
Las Vegas Sands Corp
NYSE:LVS
40B USD 3.3 25.7 11.7 18.1
IE
Flutter Entertainment PLC
LSE:FLTR
28.3B GBP 1.8 -128 19 63.7
AU
Aristocrat Leisure Ltd
ASX:ALL
35.3B AUD 5.6 21.5 18 18
HK
Galaxy Entertainment Group Ltd
HKEX:27
171.3B HKD 3.8 17.8 17.8 17.8
MO
Sands China Ltd
HKEX:1928
151.8B HKD 2.8 21.2 19 19
US
DraftKings Inc
NASDAQ:DKNG
17.5B USD 3.2 -65.4 -450.3 -57.5
SE
Evolution AB (publ)
STO:EVO
124.5B SEK 5.3 10.3 7.5 8.3
US
Wynn Resorts Ltd
NASDAQ:WYNN
12.3B USD 1.7 24.3 10.7 15.6
US
Scientific Games Corp
F:TJW
8.6B EUR 3.1 25.1 17.7 17.7
ZA
Sun International Ltd
JSE:SUI
9.9B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
US
Gan Ltd
NASDAQ:GAN
Average P/E: 20.8
Negative Multiple: -8.6
N/A N/A
US
Las Vegas Sands Corp
NYSE:LVS
25.7
19%
1.4
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -128
290%
N/A
AU
Aristocrat Leisure Ltd
ASX:ALL
21.5
9%
2.4
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.8
14%
1.3
MO
Sands China Ltd
HKEX:1928
21.2
14%
1.5
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -65.4 N/A N/A
SE
Evolution AB (publ)
STO:EVO
10.3
1%
10.3
US
Wynn Resorts Ltd
NASDAQ:WYNN
24.3
12%
2
US
S
Scientific Games Corp
F:TJW
25.1
35%
0.7
ZA
S
Sun International Ltd
JSE:SUI
Not Available
-4%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Gan Ltd
NASDAQ:GAN
Average EV/EBITDA: 16.9
30.8
58%
0.5
US
Las Vegas Sands Corp
NYSE:LVS
11.7
13%
0.9
IE
Flutter Entertainment PLC
LSE:FLTR
19
35%
0.5
AU
Aristocrat Leisure Ltd
ASX:ALL
18
18%
1
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.8
13%
1.4
MO
Sands China Ltd
HKEX:1928
19
9%
2.1
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -450.3 N/A N/A
SE
Evolution AB (publ)
STO:EVO
7.5
1%
7.5
US
Wynn Resorts Ltd
NASDAQ:WYNN
10.7
9%
1.2
US
S
Scientific Games Corp
F:TJW
17.7
15%
1.2
ZA
S
Sun International Ltd
JSE:SUI
Not Available
4%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Gan Ltd
NASDAQ:GAN
Average EV/EBIT: 22.3
Negative Multiple: -21.6
N/A N/A
US
Las Vegas Sands Corp
NYSE:LVS
18.1
16%
1.1
IE
Flutter Entertainment PLC
LSE:FLTR
63.7
62%
1
AU
Aristocrat Leisure Ltd
ASX:ALL
18
11%
1.6
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.8
15%
1.2
MO
Sands China Ltd
HKEX:1928
19
9%
2.1
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -57.5 N/A N/A
SE
Evolution AB (publ)
STO:EVO
8.3
0%
N/A
US
Wynn Resorts Ltd
NASDAQ:WYNN
15.6
6%
2.6
US
S
Scientific Games Corp
F:TJW
17.7
15%
1.2
ZA
S
Sun International Ltd
JSE:SUI
Not Available
3%
N/A