Gamehost Inc
TSX:GH

Watchlist Manager
Gamehost Inc Logo
Gamehost Inc
TSX:GH
Watchlist
Price: 11.81 CAD -1.25%
Market Cap: 244.2m CAD

Relative Value

The Relative Value of one GH stock under the Base Case scenario is 11.36 CAD. Compared to the current market price of 11.81 CAD, Gamehost Inc is Overvalued by 4%.

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
11.36 CAD
Overvaluation 4%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
33
vs Industry
26
Median 3Y
2.6
Median 5Y
2.7
Industry
1.4
Forward
2.8
vs History
55
vs Industry
48
Median 3Y
11.1
Median 5Y
12.3
Industry
20.1
Forward
11.1
vs History
93
vs Industry
42
Median 3Y
8.8
Median 5Y
9.3
Industry
9.6
vs History
93
vs Industry
30
Median 3Y
17.5
Median 5Y
20.6
Industry
18.3
vs History
3
vs Industry
44
Median 3Y
1.9
Median 5Y
1.8
Industry
2.1
vs History
38
vs Industry
30
Median 3Y
2.9
Median 5Y
3
Industry
1.9
Forward
3
vs History
53
vs Industry
24
Median 3Y
7.4
Median 5Y
8.1
Industry
3.8
vs History
50
vs Industry
51
Median 3Y
7.4
Median 5Y
8
Industry
10.6
Forward
7.5
vs History
53
vs Industry
55
Median 3Y
8.6
Median 5Y
9.4
Industry
16.6
vs History
93
vs Industry
46
Median 3Y
9.7
Median 5Y
10.1
Industry
11.3
vs History
93
vs Industry
47
Median 3Y
10.4
Median 5Y
11
Industry
16.3
vs History
3
vs Industry
37
Median 3Y
1.5
Median 5Y
1.3
Industry
1.3

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
244.2m CAD 2.9 11.7 7.8 8.9
US
Las Vegas Sands Corp
NYSE:LVS
45.4B USD 3.7 29.1 13 20
IE
Flutter Entertainment PLC
LSE:FLTR
29.2B GBP 1.8 -128.4 19.4 65.2
AU
Aristocrat Leisure Ltd
ASX:ALL
36.4B AUD 5.7 23.3 19.9 19.9
HK
Galaxy Entertainment Group Ltd
HKEX:27
171.4B HKD 3.8 17.8 17.8 17.8
MO
Sands China Ltd
HKEX:1928
169.2B HKD 3.1 23.7 20.8 20.8
US
DraftKings Inc
NASDAQ:DKNG
16.9B USD 3.1 -62.7 -434.7 -55.5
SE
Evolution AB (publ)
STO:EVO
125.2B SEK 5.3 10.1 7.4 8.3
US
Wynn Resorts Ltd
NASDAQ:WYNN
13.1B USD 1.8 26 11.2 16.3
US
MGM Resorts International
NYSE:MGM
10.2B USD 0.6 154 6.2 10.6
US
Scientific Games Corp
F:TJW
8.4B EUR 3.1 24.7 17.5 17.5
P/E Multiple
Earnings Growth PEG
CA
Gamehost Inc
TSX:GH
Average P/E: 35.6
11.7
N/A N/A
US
Las Vegas Sands Corp
NYSE:LVS
29.1
18%
1.6
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -128.4
296%
N/A
AU
Aristocrat Leisure Ltd
ASX:ALL
23.3
13%
1.8
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.8
14%
1.3
MO
Sands China Ltd
HKEX:1928
23.7
14%
1.7
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -62.7 N/A N/A
SE
Evolution AB (publ)
STO:EVO
10.1
1%
10.1
US
Wynn Resorts Ltd
NASDAQ:WYNN
26
11%
2.4
US
MGM Resorts International
NYSE:MGM
154
1%
154
US
S
Scientific Games Corp
F:TJW
24.7
35%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Gamehost Inc
TSX:GH
Average EV/EBITDA: 14.1
7.8
N/A N/A
US
Las Vegas Sands Corp
NYSE:LVS
13
13%
1
IE
Flutter Entertainment PLC
LSE:FLTR
19.4
35%
0.6
AU
Aristocrat Leisure Ltd
ASX:ALL
19.9
16%
1.2
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.8
13%
1.4
MO
Sands China Ltd
HKEX:1928
20.8
9%
2.3
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -434.7 N/A N/A
SE
Evolution AB (publ)
STO:EVO
7.4
2%
3.7
US
Wynn Resorts Ltd
NASDAQ:WYNN
11.2
9%
1.2
US
MGM Resorts International
NYSE:MGM
6.2
26%
0.2
US
S
Scientific Games Corp
F:TJW
17.5
15%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Gamehost Inc
TSX:GH
Average EV/EBIT: 20.5
8.9
N/A N/A
US
Las Vegas Sands Corp
NYSE:LVS
20
15%
1.3
IE
Flutter Entertainment PLC
LSE:FLTR
65.2
60%
1.1
AU
Aristocrat Leisure Ltd
ASX:ALL
19.9
8%
2.5
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.8
15%
1.2
MO
Sands China Ltd
HKEX:1928
20.8
9%
2.3
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -55.5 N/A N/A
SE
Evolution AB (publ)
STO:EVO
8.3
1%
8.3
US
Wynn Resorts Ltd
NASDAQ:WYNN
16.3
5%
3.3
US
MGM Resorts International
NYSE:MGM
10.6
2%
5.3
US
S
Scientific Games Corp
F:TJW
17.5
15%
1.2