BAIN Relative Valuation - Societe Anonyme des Bains de Mer et du Cercle des Etrangers a Monaco SA

Watchlist Manager

Watchlist

Price: 131 EUR -0.38% Market Closed

Market Cap: €3.2B

	Societe Anonyme des Bains de Mer et du Cercle des Etrangers a Monaco SA PAR:BAIN	MC
	Eastman Kodak Co NYSE:KODK	US
H	Hitachi Construction Machinery Co Ltd OTC:HTCMY	JP

Multiples-Based Value

The Multiples-Based Value of one BAIN stock under the Base Case scenario is 100.74 EUR. Compared to the current market price of 131 EUR, Societe Anonyme des Bains de Mer et du Cercle des Etrangers a Monaco SA is Overvalued by 23%.

Multiples-Based 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.

What is Relative Valuation?

How is Multiples-Based Value calculated?

BAIN Multiples-Based Value

Base Case

Overvaluation 23%

Multiples-Based Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
MC		Societe Anonyme des Bains de Mer et du Cercle des Etrangers a Monaco SA PAR:BAIN	3.2B EUR	3.9	27.3	17.3	34.9
US		Las Vegas Sands Corp NYSE:LVS	34.9B USD	2.7	21.4	9.9	14.9
AU		Aristocrat Leisure Ltd ASX:ALL	28.4B AUD	4.5	17.3	14.5	14.5
HK		Galaxy Entertainment Group Ltd HKEX:27	152.8B HKD	3.1	14.5	12.7	12.7
IE		Flutter Entertainment PLC LSE:FLTR	13.5B GBP	0.8	-41.2	10.2	38.3
MO		Sands China Ltd HKEX:1928	135.6B HKD	2.3	19.3	18.3	18.3
SE		Evolution AB (publ) STO:EVO	111.2B SEK	4.9	9.8	6.8	7.6
ZA	S	Sun International Ltd JSE:SUI	11.2B ZAR	0.9	6.9	4.8	6.3
US		DraftKings Inc NASDAQ:DKNG	10.2B USD	1.7	2 768.4	39.3	-1 009.1
US		Wynn Resorts Ltd NASDAQ:WYNN	10B USD	1.4	30.7	10.6	16.6
US		MGM Resorts International NYSE:MGM	9.4B USD	0.5	44.4	5.8	10.2

				Revenue Growth	P/S to Growth
MC		Societe Anonyme des Bains de Mer et du Cercle des Etrangers a Monaco SA PAR:BAIN	Average P/S: 2.4 3.9	N/A	N/A
US		Las Vegas Sands Corp NYSE:LVS	2.7	5%	0.5
AU		Aristocrat Leisure Ltd ASX:ALL	4.5	4%	1.1
HK		Galaxy Entertainment Group Ltd HKEX:27	3.1	10%	0.3
IE		Flutter Entertainment PLC LSE:FLTR	0.8	11%	0.1
MO		Sands China Ltd HKEX:1928	2.3	8%	0.3
SE		Evolution AB (publ) STO:EVO	4.9	5%	1
ZA	S	Sun International Ltd JSE:SUI	0.9	N/A	N/A
US		DraftKings Inc NASDAQ:DKNG	1.7	14%	0.1
US		Wynn Resorts Ltd NASDAQ:WYNN	1.4	5%	0.3
US		MGM Resorts International NYSE:MGM	0.5	2%	0.3

				Earnings Growth	PEG
MC		Societe Anonyme des Bains de Mer et du Cercle des Etrangers a Monaco SA PAR:BAIN	Average P/E: 296 27.3	N/A	N/A
US		Las Vegas Sands Corp NYSE:LVS	21.4	18%	1.2
AU		Aristocrat Leisure Ltd ASX:ALL	17.3	7%	2.5
HK		Galaxy Entertainment Group Ltd HKEX:27	14.5	10%	1.5
IE		Flutter Entertainment PLC LSE:FLTR	Negative Multiple: -41.2	N/A	N/A
MO		Sands China Ltd HKEX:1928	19.3	23%	0.8
SE		Evolution AB (publ) STO:EVO	9.8	8%	1.2
ZA	S	Sun International Ltd JSE:SUI	6.9	N/A	N/A
US		DraftKings Inc NASDAQ:DKNG	2 768.4	544%	5.1
US		Wynn Resorts Ltd NASDAQ:WYNN	30.7	29%	1.1
US		MGM Resorts International NYSE:MGM	44.4	55%	0.8

				EBITDA Growth	EV/EBITDA to Growth
MC		Societe Anonyme des Bains de Mer et du Cercle des Etrangers a Monaco SA PAR:BAIN	Average EV/EBITDA: 13.7 17.3	N/A	N/A
US		Las Vegas Sands Corp NYSE:LVS	9.9	8%	1.2
AU		Aristocrat Leisure Ltd ASX:ALL	14.5	16%	0.9
HK		Galaxy Entertainment Group Ltd HKEX:27	12.7	19%	0.7
IE		Flutter Entertainment PLC LSE:FLTR	10.2	32%	0.3
MO		Sands China Ltd HKEX:1928	18.3	34%	0.5
SE		Evolution AB (publ) STO:EVO	6.8	4%	1.7
ZA	S	Sun International Ltd JSE:SUI	4.8	N/A	N/A
US		DraftKings Inc NASDAQ:DKNG	39.3	88%	0.4
US		Wynn Resorts Ltd NASDAQ:WYNN	10.6	12%	0.9
US		MGM Resorts International NYSE:MGM	5.8	22%	0.3

				EBIT Growth	EV/EBIT to Growth
MC		Societe Anonyme des Bains de Mer et du Cercle des Etrangers a Monaco SA PAR:BAIN	Average EV/EBIT: 17.4 34.9	N/A	N/A
US		Las Vegas Sands Corp NYSE:LVS	14.9	8%	1.9
AU		Aristocrat Leisure Ltd ASX:ALL	14.5	9%	1.6
HK		Galaxy Entertainment Group Ltd HKEX:27	12.7	6%	2.1
IE		Flutter Entertainment PLC LSE:FLTR	38.3	86%	0.4
MO		Sands China Ltd HKEX:1928	18.3	15%	1.2
SE		Evolution AB (publ) STO:EVO	7.6	4%	1.9
ZA	S	Sun International Ltd JSE:SUI	6.3	N/A	N/A
US		DraftKings Inc NASDAQ:DKNG	Negative Multiple: -1 009.1	N/A	N/A
US		Wynn Resorts Ltd NASDAQ:WYNN	16.6	11%	1.5
US		MGM Resorts International NYSE:MGM	10.2	10%	1

Societe Anonyme des Bains de Mer et du Cercle des Etrangers a Monaco SA
PAR:BAIN

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

BAIN Competitors Multiples
Societe Anonyme des Bains de Mer et du Cercle des Etrangers a Monaco SA Competitors

See Also

Company

Help

Tools

Stocks

Societe Anonyme des Bains de Mer et du Cercle des Etrangers a Monaco SA PAR:BAIN

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

BAIN Competitors Multiples Societe Anonyme des Bains de Mer et du Cercle des Etrangers a Monaco SA Competitors

See Also

Company

Help

Tools

Stocks

Societe Anonyme des Bains de Mer et du Cercle des Etrangers a Monaco SA
PAR:BAIN

BAIN Competitors Multiples
Societe Anonyme des Bains de Mer et du Cercle des Etrangers a Monaco SA Competitors