Evolution AB (publ)
OTC:EVVTY

Watchlist Manager
Evolution AB (publ) Logo
Evolution AB (publ)
OTC:EVVTY
Watchlist
Price: 67.36 USD 0.82%
Market Cap: 14.2B USD

Relative Value

The Relative Value of one EVVTY stock under the Base Case scenario is hidden USD. Compared to the current market price of 67.36 USD, Evolution AB (publ) 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.

EVVTY Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
10
Median 3Y
10.3
Median 5Y
13.6
Industry
1.4
Forward
5.5
vs History
96
vs Industry
44
Median 3Y
18.1
Median 5Y
22.9
Industry
20.1
Forward
11
vs History
98
vs Industry
31
Median 3Y
16
Median 5Y
21.9
Industry
9.5
vs History
98
vs Industry
34
Median 3Y
17.7
Median 5Y
25.3
Industry
18.2
vs History
95
vs Industry
21
Median 3Y
5.3
Median 5Y
6.1
Industry
2.1
vs History
98
vs Industry
13
Median 3Y
9.9
Median 5Y
13.1
Industry
1.9
Forward
5.3
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.8
vs History
98
vs Industry
42
Median 3Y
14.3
Median 5Y
18.7
Industry
10.6
Forward
8
vs History
95
vs Industry
51
Median 3Y
15.9
Median 5Y
20.8
Industry
16.5
Forward
9
vs History
96
vs Industry
39
Median 3Y
15.4
Median 5Y
21.5
Industry
11.3
vs History
96
vs Industry
41
Median 3Y
16.8
Median 5Y
24.2
Industry
16.3
vs History
98
vs Industry
16
Median 3Y
4.7
Median 5Y
5.5
Industry
1.3

Multiples Across Competitors

EVVTY Competitors Multiples
Evolution AB (publ) Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Evolution AB (publ)
OTC:EVVTY
123.9B USD 5.4 10.3 7.5 8.4
US
Las Vegas Sands Corp
NYSE:LVS
41.6B USD 3.4 26.5 12.2 18.8
IE
Flutter Entertainment PLC
LSE:FLTR
28.1B GBP 1.9 -126.8 19.3 64.9
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 17.7 17.7
MO
Sands China Ltd
HKEX:1928
151.8B HKD 2.8 21.2 19 19
US
DraftKings Inc
NASDAQ:DKNG
17.8B USD 3.3 -66.9 -460.6 -58.8
US
Wynn Resorts Ltd
NASDAQ:WYNN
12.3B USD 1.7 24.4 10.7 15.7
US
Scientific Games Corp
F:TJW
8.6B EUR 3.1 25 17.5 17.5
ZA
Sun International Ltd
JSE:SUI
9.7B Zac 0 0 0 0
US
MGM Resorts International
NYSE:MGM
9.4B USD 0.6 144.2 6 10.1
P/E Multiple
Earnings Growth PEG
SE
Evolution AB (publ)
OTC:EVVTY
Average P/E: 36.4
10.3
1%
10.3
US
Las Vegas Sands Corp
NYSE:LVS
26.5
19%
1.4
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -126.8
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: -66.9 N/A N/A
US
Wynn Resorts Ltd
NASDAQ:WYNN
24.4
12%
2
US
S
Scientific Games Corp
F:TJW
25
35%
0.7
ZA
S
Sun International Ltd
JSE:SUI
Not Available
-4%
N/A
US
MGM Resorts International
NYSE:MGM
144.2
3%
48.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Evolution AB (publ)
OTC:EVVTY
Average EV/EBITDA: 14.2
7.5
1%
7.5
US
Las Vegas Sands Corp
NYSE:LVS
12.2
13%
0.9
IE
Flutter Entertainment PLC
LSE:FLTR
19.3
35%
0.6
AU
Aristocrat Leisure Ltd
ASX:ALL
18
18%
1
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.7
13%
1.4
MO
Sands China Ltd
HKEX:1928
19
9%
2.1
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -460.6 N/A N/A
US
Wynn Resorts Ltd
NASDAQ:WYNN
10.7
9%
1.2
US
S
Scientific Games Corp
F:TJW
17.5
15%
1.2
ZA
S
Sun International Ltd
JSE:SUI
Not Available
4%
N/A
US
MGM Resorts International
NYSE:MGM
6
26%
0.2