Pollard Banknote Ltd
TSX:PBL

Watchlist Manager
Pollard Banknote Ltd Logo
Pollard Banknote Ltd
TSX:PBL
Watchlist
Price: 22.4 CAD 2.28% Market Closed
Market Cap: 606.4m CAD

Relative Value

The Relative Value of one PBL stock under the Base Case scenario is 28.23 CAD. Compared to the current market price of 22.4 CAD, Pollard Banknote Ltd is Undervalued by 21%.

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.

PBL Relative Value
Base Case
28.23 CAD
Undervaluation 21%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
56
Median 3Y
1.3
Median 5Y
1.3
Industry
1.5
Forward
1
vs History
88
vs Industry
46
Median 3Y
26.8
Median 5Y
29.2
Industry
20
Forward
11.4
vs History
9
vs Industry
41
Median 3Y
12.9
Median 5Y
14.1
Industry
10.2
vs History
52
vs Industry
24
Median 3Y
16.7
Median 5Y
19.9
Industry
19.7
vs History
92
vs Industry
47
Median 3Y
2.4
Median 5Y
2.7
Industry
2.2
vs History
82
vs Industry
56
Median 3Y
1.6
Median 5Y
1.6
Industry
2
Forward
1.3
vs History
80
vs Industry
26
Median 3Y
8.3
Median 5Y
9
Industry
4
vs History
61
vs Industry
35
Median 3Y
13.7
Median 5Y
14.7
Industry
10.9
Forward
6
vs History
41
vs Industry
14
Median 3Y
53.2
Median 5Y
42.3
Industry
17
Forward
10.3
vs History
4
vs Industry
39
Median 3Y
14.8
Median 5Y
16.3
Industry
12.6
vs History
vs Industry
13
Median 3Y
37.4
Median 5Y
39.7
Industry
17.8
vs History
92
vs Industry
39
Median 3Y
1.8
Median 5Y
1.9
Industry
1.3

Multiples Across Competitors

PBL Competitors Multiples
Pollard Banknote Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Pollard Banknote Ltd
TSX:PBL
606.3m CAD 1 15.2 12.5 43.4
IE
Flutter Entertainment PLC
LSE:FLTR
39.5B GBP 2.8 75.6 20.8 44.5
US
Las Vegas Sands Corp
NYSE:LVS
34.9B USD 3.1 26.7 11.3 17.9
AU
Aristocrat Leisure Ltd
ASX:ALL
42.2B AUD 6.6 27 23 23
US
DraftKings Inc
NASDAQ:DKNG
22.1B USD 4.4 -55.8 -108.3 -45.4
HK
Galaxy Entertainment Group Ltd
HKEX:27
161.2B HKD 3.7 18.4 12.5 18.1
MO
Sands China Ltd
HKEX:1928
149.1B HKD 2.7 18.2 11 17
SE
Evolution AB (publ)
STO:EVO
172.3B SEK 6.9 12.8 9.6 10.7
ZA
Sun International Ltd
JSE:SUI
11.8B Zac 0 0 0 0
US
Wynn Resorts Ltd
NASDAQ:WYNN
11.4B USD 1.6 26.5 10.4 16.2
US
MGM Resorts International
NYSE:MGM
10.7B USD 0.6 15.9 6.2 9.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Pollard Banknote Ltd
TSX:PBL
Average EV/EBITDA: 13
12.5
N/A N/A
IE
Flutter Entertainment PLC
LSE:FLTR
20.8
38%
0.5
US
Las Vegas Sands Corp
NYSE:LVS
11.3
10%
1.1
AU
Aristocrat Leisure Ltd
ASX:ALL
23
16%
1.4
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -108.3 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
12.5
12%
1
MO
Sands China Ltd
HKEX:1928
11
11%
1
SE
Evolution AB (publ)
STO:EVO
9.6
5%
1.9
ZA
S
Sun International Ltd
JSE:SUI
Not Available
5%
N/A
US
Wynn Resorts Ltd
NASDAQ:WYNN
10.4
7%
1.5
US
MGM Resorts International
NYSE:MGM
6.2
25%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Pollard Banknote Ltd
TSX:PBL
Average EV/EBIT: 22.2
43.4
N/A N/A
IE
Flutter Entertainment PLC
LSE:FLTR
44.5
67%
0.7
US
Las Vegas Sands Corp
NYSE:LVS
17.9
12%
1.5
AU
Aristocrat Leisure Ltd
ASX:ALL
23
9%
2.6
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -45.4 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
18.1
14%
1.3
MO
Sands China Ltd
HKEX:1928
17
9%
1.9
SE
Evolution AB (publ)
STO:EVO
10.7
5%
2.1
ZA
S
Sun International Ltd
JSE:SUI
Not Available
3%
N/A
US
Wynn Resorts Ltd
NASDAQ:WYNN
16.2
3%
5.4
US
MGM Resorts International
NYSE:MGM
9.6
6%
1.6