Bragg Gaming Group Inc
TSX:BRAG

Watchlist Manager
Bragg Gaming Group Inc Logo
Bragg Gaming Group Inc
TSX:BRAG
Watchlist
Price: 6.31 CAD 0.16% Market Closed
Market Cap: 158m CAD

Relative Value

The Relative Value of one BRAG stock under the Base Case scenario is 8.36 CAD. Compared to the current market price of 6.31 CAD, Bragg Gaming Group Inc is Undervalued by 24%.

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
Base Case
8.36 CAD
Undervaluation 24%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
77
vs Industry
55
Median 3Y
1.1
Median 5Y
1.2
Industry
1.5
Forward
0.8
vs History
vs Industry
Median 3Y
-21.2
Median 5Y
-18
Industry
20
Forward
386.6
vs History
79
vs Industry
47
Median 3Y
13.3
Median 5Y
14.1
Industry
10.2
vs History
31
vs Industry
26
Median 3Y
12
Median 5Y
13.1
Industry
19.8
vs History
61
vs Industry
52
Median 3Y
1.4
Median 5Y
1.5
Industry
2.2
vs History
69
vs Industry
64
Median 3Y
1
Median 5Y
1.2
Industry
2
Forward
0.8
vs History
76
vs Industry
64
Median 3Y
2
Median 5Y
2.3
Industry
4
vs History
71
vs Industry
49
Median 3Y
9.1
Median 5Y
9.8
Industry
11
Forward
4.9
vs History
vs Industry
Median 3Y
-32.9
Median 5Y
-32.9
Industry
17
Forward
46.3
vs History
76
vs Industry
55
Median 3Y
12.6
Median 5Y
12.7
Industry
12.6
vs History
vs Industry
13
Median 3Y
-36.7
Median 5Y
-22.3
Industry
17.7
vs History
60
vs Industry
49
Median 3Y
1.1
Median 5Y
1.2
Industry
1.3

Multiples Across Competitors

BRAG Competitors Multiples
Bragg Gaming Group Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Bragg Gaming Group Inc
TSX:BRAG
158.2m CAD 1 -16.8 7 -24.3
IE
Flutter Entertainment PLC
LSE:FLTR
38B GBP 2.7 72.7 20.1 42.9
US
Las Vegas Sands Corp
NYSE:LVS
35.7B USD 3.2 27.3 11.5 18.2
AU
Aristocrat Leisure Ltd
ASX:ALL
42.3B AUD 6.6 27.1 23 23
US
DraftKings Inc
NASDAQ:DKNG
21.3B USD 4.3 -53.5 -104.5 -43.7
HK
Galaxy Entertainment Group Ltd
HKEX:27
168.9B HKD 3.9 19.3 13.1 19
MO
Sands China Ltd
HKEX:1928
155.6B HKD 2.8 19 11.4 17.6
SE
Evolution AB (publ)
STO:EVO
157.1B SEK 6.3 11.4 8.5 9.3
ZA
Sun International Ltd
JSE:SUI
11.8B Zac 0 0 0 0
US
Wynn Resorts Ltd
NASDAQ:WYNN
11.8B USD 1.7 27.4 10.7 16.5
US
MGM Resorts International
NYSE:MGM
10.6B USD 0.6 15.7 6.1 9.5
P/E Multiple
Earnings Growth PEG
CA
Bragg Gaming Group Inc
TSX:BRAG
Average P/E: 27.5
Negative Multiple: -16.8
N/A N/A
IE
Flutter Entertainment PLC
LSE:FLTR
72.7
306%
0.2
US
Las Vegas Sands Corp
NYSE:LVS
27.3
14%
2
AU
Aristocrat Leisure Ltd
ASX:ALL
27.1
16%
1.7
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -53.5 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
19.3
13%
1.5
MO
Sands China Ltd
HKEX:1928
19
19%
1
SE
Evolution AB (publ)
STO:EVO
11.4
8%
1.4
ZA
S
Sun International Ltd
JSE:SUI
Not Available
-4%
N/A
US
Wynn Resorts Ltd
NASDAQ:WYNN
27.4
8%
3.4
US
MGM Resorts International
NYSE:MGM
15.7
5%
3.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Bragg Gaming Group Inc
TSX:BRAG
Average EV/EBITDA: 12.4
7
N/A N/A
IE
Flutter Entertainment PLC
LSE:FLTR
20.1
38%
0.5
US
Las Vegas Sands Corp
NYSE:LVS
11.5
10%
1.1
AU
Aristocrat Leisure Ltd
ASX:ALL
23
16%
1.4
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -104.5 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
13.1
12%
1.1
MO
Sands China Ltd
HKEX:1928
11.4
11%
1
SE
Evolution AB (publ)
STO:EVO
8.5
5%
1.7
ZA
S
Sun International Ltd
JSE:SUI
Not Available
5%
N/A
US
Wynn Resorts Ltd
NASDAQ:WYNN
10.7
7%
1.5
US
MGM Resorts International
NYSE:MGM
6.1
25%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Bragg Gaming Group Inc
TSX:BRAG
Average EV/EBIT: 19.5
Negative Multiple: -24.3
N/A N/A
IE
Flutter Entertainment PLC
LSE:FLTR
42.9
67%
0.6
US
Las Vegas Sands Corp
NYSE:LVS
18.2
12%
1.5
AU
Aristocrat Leisure Ltd
ASX:ALL
23
9%
2.6
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -43.7 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
19
14%
1.4
MO
Sands China Ltd
HKEX:1928
17.6
9%
2
SE
Evolution AB (publ)
STO:EVO
9.3
5%
1.9
ZA
S
Sun International Ltd
JSE:SUI
Not Available
3%
N/A
US
Wynn Resorts Ltd
NASDAQ:WYNN
16.5
3%
5.5
US
MGM Resorts International
NYSE:MGM
9.5
6%
1.6