Gamehost Inc
TSX:GH

Watchlist Manager
Gamehost Inc Logo
Gamehost Inc
TSX:GH
Watchlist
Price: 11.99 CAD 1.27% Market Closed
Market Cap: CA$248m

Relative Value

The Relative Value of one GH stock under the Base Case scenario is 11.18 CAD. Compared to the current market price of 11.99 CAD, Gamehost Inc is Overvalued by 7%.

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.

GH Relative Value
Base Case
11.18 CAD
Overvaluation 7%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

GH Competitors Multiples
Gamehost 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
Gamehost Inc
TSX:GH
248m CAD 3 11.9 7.9 9.1
US
Las Vegas Sands Corp
NYSE:LVS
39.2B USD 3 24 10.8 16.2
IE
Flutter Entertainment PLC
LSE:FLTR
19.5B GBP 1.3 -89 14.5 48.6
HK
Galaxy Entertainment Group Ltd
HKEX:27
183.1B HKD 4.1 19.3 19.4 19.4
AU
Aristocrat Leisure Ltd
ASX:ALL
31.3B AUD 5 19.1 16 16
MO
Sands China Ltd
HKEX:1928
145.4B HKD 2.7 20.3 18.3 18.3
US
DraftKings Inc
NASDAQ:DKNG
13.1B USD 2.4 -49.4 -340.9 -43.5
SE
Evolution AB (publ)
STO:EVO
112B SEK 4.9 9.3 6.8 7.6
US
Wynn Resorts Ltd
NASDAQ:WYNN
12.2B USD 1.7 24.4 10.7 15.6
US
Scientific Games Corp
F:TJW
9.7B EUR 3.5 28.6 19.3 19.3
ZA
Sun International Ltd
JSE:SUI
10.5B ZAR 0.8 5.9 4 5.2
P/E Multiple
Earnings Growth PEG
CA
Gamehost Inc
TSX:GH
Average P/E: 18.1
11.9
N/A N/A
US
Las Vegas Sands Corp
NYSE:LVS
24
20%
1.2
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -89
285%
N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
19.3
15%
1.3
AU
Aristocrat Leisure Ltd
ASX:ALL
19.1
9%
2.1
MO
Sands China Ltd
HKEX:1928
20.3
14%
1.5
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -49.4 N/A N/A
SE
Evolution AB (publ)
STO:EVO
9.3
1%
9.3
US
Wynn Resorts Ltd
NASDAQ:WYNN
24.4
10%
2.4
US
S
Scientific Games Corp
F:TJW
28.6
35%
0.8
ZA
S
Sun International Ltd
JSE:SUI
5.9
-4%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Gamehost Inc
TSX:GH
Average EV/EBITDA: 12.8
7.9
N/A N/A
US
Las Vegas Sands Corp
NYSE:LVS
10.8
13%
0.8
IE
Flutter Entertainment PLC
LSE:FLTR
14.5
34%
0.4
HK
Galaxy Entertainment Group Ltd
HKEX:27
19.4
13%
1.5
AU
Aristocrat Leisure Ltd
ASX:ALL
16
18%
0.9
MO
Sands China Ltd
HKEX:1928
18.3
9%
2
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -340.9 N/A N/A
SE
Evolution AB (publ)
STO:EVO
6.8
1%
6.8
US
Wynn Resorts Ltd
NASDAQ:WYNN
10.7
8%
1.3
US
S
Scientific Games Corp
F:TJW
19.3
15%
1.3
ZA
S
Sun International Ltd
JSE:SUI
4
4%
1