Everi Holdings Inc
NYSE:EVRI

Watchlist Manager
Everi Holdings Inc Logo
Everi Holdings Inc
NYSE:EVRI
Watchlist
Price: 14.05 USD 0.14%
Market Cap: 1.2B USD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one EVRI stock under the Base Case scenario is 17.64 USD. Compared to the current market price of 14.05 USD, Everi Holdings Inc is Undervalued by 20%.

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.

EVRI Relative Value
Base Case
17.64 USD
Undervaluation 20%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.6
P/S
P/S
Price to Sales
1.6
vs History
53
vs Industry
41
Median 3Y
1.6
Median 5Y
1.6
Industry
1.4
Forward
1.6
More Details
80.8
P/E
P/E
Price to Earnings
80.8
vs History
6
vs Industry
7
Median 3Y
11.6
Median 5Y
11.2
Industry
19.1
Forward
28.3
More Details
3.8
P/OCF
P/OCF
Price to OCF
3.8
vs History
63
vs Industry
62
Median 3Y
4.2
Median 5Y
4.5
Industry
9.4
More Details
22.6
P/FCFE
P/FCFE
Price to FCFE
22.6
vs History
15
vs Industry
25
Median 3Y
13.1
Median 5Y
11.7
Industry
18.2
More Details
4.7
P/B
P/B
Price to Book Value
4.7
vs History
53
vs Industry
17
Median 3Y
4.7
Median 5Y
5.2
Industry
2.1
More Details
2.3
EV/S
EV/S
Enterprise Value to Sales
2.3
vs History
73
vs Industry
36
Median 3Y
2.4
Median 5Y
2.9
Industry
1.9
Forward
2.3
More Details
2.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
2.9
vs History
73
vs Industry
51
Median 3Y
2.9
Median 5Y
3.6
Industry
3.8
More Details
7.2
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
7.2
vs History
46
vs Industry
52
Median 3Y
6.4
Median 5Y
7.1
Industry
10.7
Forward
5.6
More Details
19.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
19.6
vs History
15
vs Industry
28
Median 3Y
10.8
Median 5Y
13.2
Industry
16.3
Forward
16.1
More Details
5.5
EV/OCF
EV/OCF
Enterprise Value to OCF
5.5
vs History
73
vs Industry
61
Median 3Y
6.6
Median 5Y
7.1
Industry
11.5
More Details
10.8
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
10.8
vs History
58
vs Industry
44
Median 3Y
12.1
Median 5Y
11.7
Industry
16.9
More Details
1.7
EV/IC
EV/IC
Enterprise Value to IC
1.7
vs History
65
vs Industry
33
Median 3Y
1.9
Median 5Y
2
Industry
1.3
More Details

Multiples Across Competitors

EVRI Competitors Multiples
Everi Holdings Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Everi Holdings Inc
NYSE:EVRI
1.2B USD 1.6 80.8 7.2 19.6
IE
Flutter Entertainment PLC
LSE:FLTR
32.7B GBP 2.3 760.8 18.2 41.2
US
Las Vegas Sands Corp
NYSE:LVS
28.5B USD 2.5 21.9 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
18B USD 3.8 -35.3 -57.7 -30.8
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
135.5B 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
9.5B USD 0.6 12.8 5.5 8.3
US
Wynn Resorts Ltd
NASDAQ:WYNN
9.5B USD 1.3 18.9 9.2 14
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Everi Holdings Inc
NYSE:EVRI
Average EV/EBITDA: 11
7.2
N/A N/A
IE
Flutter Entertainment PLC
LSE:FLTR
18.2
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: -57.7 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
9.2
7%
1.3

See Also

Summary
EVRI intrinsic value, competitors valuation, and company profile.
DCF Valuation
EVRI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
EVRI stock valuation using valuation multiples.
Wall Street Estimates
EVRI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
EVRI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 253,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.