Bragg Gaming Group Inc
TSX:BRAG

Watchlist Manager
Bragg Gaming Group Inc Logo
Bragg Gaming Group Inc
TSX:BRAG
Watchlist
Price: 3.11 CAD 2.81% Market Closed
Market Cap: 77.9m CAD

Relative Value

The Relative Value of one BRAG stock under the Base Case scenario is hidden CAD. Compared to the current market price of 3.11 CAD, Bragg Gaming Group Inc 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.

BRAG Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
55
Median 3Y
1
Median 5Y
1.2
Industry
1.4
Forward
0.4
vs History
vs Industry
Median 3Y
-20.6
Median 5Y
-18
Industry
20.1
Forward
-6.6
vs History
92
vs Industry
47
Median 3Y
10.1
Median 5Y
14.1
Industry
9.7
vs History
vs Industry
26
Median 3Y
9.8
Median 5Y
9.2
Industry
18.5
vs History
95
vs Industry
52
Median 3Y
1.4
Median 5Y
1.5
Industry
2.1
vs History
98
vs Industry
64
Median 3Y
0.9
Median 5Y
1.1
Industry
1.9
Forward
0.5
vs History
98
vs Industry
64
Median 3Y
1.7
Median 5Y
2.2
Industry
3.8
vs History
88
vs Industry
49
Median 3Y
8.5
Median 5Y
9.3
Industry
10.6
Forward
3
vs History
vs Industry
Median 3Y
-32.9
Median 5Y
-30.7
Industry
16.6
Forward
-9.9
vs History
92
vs Industry
55
Median 3Y
9.6
Median 5Y
12.7
Industry
11.4
vs History
vs Industry
13
Median 3Y
-33.3
Median 5Y
-26.5
Industry
16.3
vs History
98
vs Industry
49
Median 3Y
1
Median 5Y
1.2
Industry
1.3

Multiples Across Competitors

BRAG Competitors Multiples
Bragg Gaming Group Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Bragg Gaming Group Inc
TSX:BRAG
79.1m CAD 0.5 -6.6 3.6 -9.6
US
Las Vegas Sands Corp
NYSE:LVS
44.2B USD 3.6 28.4 12.7 19.6
IE
Flutter Entertainment PLC
LSE:FLTR
29.4B GBP 1.9 -132.9 19.5 65.6
AU
Aristocrat Leisure Ltd
ASX:ALL
35.5B AUD 5.6 22.7 19.4 19.4
HK
Galaxy Entertainment Group Ltd
HKEX:27
170.4B HKD 3.8 17.7 17.6 17.6
MO
Sands China Ltd
HKEX:1928
167.7B HKD 3.1 23.5 20.7 20.7
US
DraftKings Inc
NASDAQ:DKNG
17.7B USD 3.2 -66.1 -454.8 -58.1
SE
Evolution AB (publ)
STO:EVO
126.3B SEK 5.3 10.3 7.5 8.3
US
Wynn Resorts Ltd
NASDAQ:WYNN
12.9B USD 1.8 25.5 11 16.1
US
MGM Resorts International
NYSE:MGM
10.2B USD 0.6 153.4 6.2 10.6
US
Scientific Games Corp
F:TJW
8.1B EUR 2.9 23.7 17 17
P/E Multiple
Earnings Growth PEG
CA
Bragg Gaming Group Inc
TSX:BRAG
Average P/E: 38.2
Negative Multiple: -6.6
N/A N/A
US
Las Vegas Sands Corp
NYSE:LVS
28.4
18%
1.6
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -132.9
296%
N/A
AU
Aristocrat Leisure Ltd
ASX:ALL
22.7
13%
1.7
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.7
14%
1.3
MO
Sands China Ltd
HKEX:1928
23.5
14%
1.7
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -66.1 N/A N/A
SE
Evolution AB (publ)
STO:EVO
10.3
1%
10.3
US
Wynn Resorts Ltd
NASDAQ:WYNN
25.5
11%
2.3
US
MGM Resorts International
NYSE:MGM
153.4
1%
153.4
US
S
Scientific Games Corp
F:TJW
23.7
35%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Bragg Gaming Group Inc
TSX:BRAG
Average EV/EBIT: 21.6
Negative Multiple: -9.6
N/A N/A
US
Las Vegas Sands Corp
NYSE:LVS
19.6
15%
1.3
IE
Flutter Entertainment PLC
LSE:FLTR
65.6
60%
1.1
AU
Aristocrat Leisure Ltd
ASX:ALL
19.4
8%
2.4
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.6
15%
1.2
MO
Sands China Ltd
HKEX:1928
20.7
9%
2.3
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -58.1 N/A N/A
SE
Evolution AB (publ)
STO:EVO
8.3
1%
8.3
US
Wynn Resorts Ltd
NASDAQ:WYNN
16.1
5%
3.2
US
MGM Resorts International
NYSE:MGM
10.6
2%
5.3
US
S
Scientific Games Corp
F:TJW
17
15%
1.1