Sportradar Group AG
NASDAQ:SRAD

Watchlist Manager
Sportradar Group AG Logo
Sportradar Group AG
NASDAQ:SRAD
Watchlist
Price: 23.91 USD -0.37% Market Closed
Market Cap: 7.2B USD

Relative Value

The Relative Value of one SRAD stock under the Base Case scenario is 22.8 USD. Compared to the current market price of 23.91 USD, Sportradar Group AG is Overvalued by 5%.

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.

SRAD Relative Value
Base Case
22.8 USD
Overvaluation 5%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
19
vs Industry
12
Median 3Y
4.2
Median 5Y
4.4
Industry
1.4
Forward
4.8
vs History
50
vs Industry
3
Median 3Y
102.8
Median 5Y
111.1
Industry
19.3
Forward
71.7
vs History
52
vs Industry
20
Median 3Y
16
Median 5Y
16.4
Industry
9.8
vs History
15
vs Industry
0
Median 3Y
-6.3
Median 5Y
-6.2
Industry
18.2
vs History
8
vs Industry
10
Median 3Y
3.8
Median 5Y
4.2
Industry
2.1
vs History
19
vs Industry
15
Median 3Y
3.7
Median 5Y
4
Industry
1.9
Forward
4.5
vs History
17
vs Industry
27
Median 3Y
4.9
Median 5Y
5.2
Industry
3.8
vs History
28
vs Industry
26
Median 3Y
12
Median 5Y
12.7
Industry
10.8
Forward
20.7
vs History
52
vs Industry
10
Median 3Y
47.4
Median 5Y
52.2
Industry
16.8
Forward
33.3
vs History
43
vs Industry
25
Median 3Y
14.1
Median 5Y
15.1
Industry
12.2
vs History
63
vs Industry
13
Median 3Y
47.1
Median 5Y
54.8
Industry
17.7
vs History
36
vs Industry
14
Median 3Y
2.8
Median 5Y
3
Industry
1.3

Multiples Across Competitors

SRAD Competitors Multiples
Sportradar Group AG Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CH
Sportradar Group AG
NASDAQ:SRAD
7.2B USD 5.5 106.8 14.2 48.1
IE
Flutter Entertainment PLC
LSE:FLTR
33.2B GBP 2.3 63.6 17.8 38
US
Las Vegas Sands Corp
NYSE:LVS
29.5B USD 2.6 22.6 9.8 15.6
AU
Aristocrat Leisure Ltd
ASX:ALL
39B AUD 6.1 25 21.3 21.3
HK
Galaxy Entertainment Group Ltd
HKEX:27
146.1B HKD 3.4 16.7 11.2 16.2
US
DraftKings Inc
NASDAQ:DKNG
17.9B USD 3.6 -45 -88.1 -36.9
MO
Sands China Ltd
HKEX:1928
124.8B HKD 2.2 15.2 9.6 14.8
SE
Evolution AB (publ)
STO:EVO
134.5B SEK 5.5 10 7.4 8.1
ZA
Sun International Ltd
JSE:SUI
10.2B Zac 0 0 0 0
US
Wynn Resorts Ltd
NASDAQ:WYNN
9.6B USD 1.4 22.3 9.5 14.7
US
Scientific Games Corp
F:TJW
7.7B EUR 2.7 26 16 16
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CH
Sportradar Group AG
NASDAQ:SRAD
Average EV/EBITDA: 13
14.2
3%
4.7
IE
Flutter Entertainment PLC
LSE:FLTR
17.8
38%
0.5
US
Las Vegas Sands Corp
NYSE:LVS
9.8
10%
1
AU
Aristocrat Leisure Ltd
ASX:ALL
21.3
16%
1.3
HK
Galaxy Entertainment Group Ltd
HKEX:27
11.2
12%
0.9
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -88.1 N/A N/A
MO
Sands China Ltd
HKEX:1928
9.6
11%
0.9
SE
Evolution AB (publ)
STO:EVO
7.4
5%
1.5
ZA
S
Sun International Ltd
JSE:SUI
Not Available
5%
N/A
US
Wynn Resorts Ltd
NASDAQ:WYNN
9.5
7%
1.4
US
S
Scientific Games Corp
F:TJW
16
14%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CH
Sportradar Group AG
NASDAQ:SRAD
Average EV/EBIT: 21.4
48.1
35%
1.4
IE
Flutter Entertainment PLC
LSE:FLTR
38
67%
0.6
US
Las Vegas Sands Corp
NYSE:LVS
15.6
12%
1.3
AU
Aristocrat Leisure Ltd
ASX:ALL
21.3
9%
2.4
HK
Galaxy Entertainment Group Ltd
HKEX:27
16.2
14%
1.2
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -36.9 N/A N/A
MO
Sands China Ltd
HKEX:1928
14.8
9%
1.6
SE
Evolution AB (publ)
STO:EVO
8.1
5%
1.6
ZA
S
Sun International Ltd
JSE:SUI
Not Available
3%
N/A
US
Wynn Resorts Ltd
NASDAQ:WYNN
14.7
3%
4.9
US
S
Scientific Games Corp
F:TJW
16
17%
0.9