B

Berjaya Philippines Inc
XPHS:BCOR

Watchlist Manager
Berjaya Philippines Inc
XPHS:BCOR
Watchlist
Price: 7.01 PHP Market Closed
Market Cap: 30.4B PHP

Relative Value

The Relative Value of one BCOR stock under the Base Case scenario is hidden PHP. Compared to the current market price of 7.01 PHP, Berjaya Philippines 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.

BCOR Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

BCOR Competitors Multiples
Berjaya Philippines 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
PH
Berjaya Philippines Inc
XPHS:BCOR
28B PHP 0.6 225.2 30 97.6
US
Las Vegas Sands Corp
NYSE:LVS
40.1B USD 3.3 25.8 11.7 18.1
IE
Flutter Entertainment PLC
LSE:FLTR
23.8B GBP 0 -1.1 0 0.1
AU
Aristocrat Leisure Ltd
ASX:ALL
34.3B AUD 5.5 20.9 17.6 17.6
HK
Galaxy Entertainment Group Ltd
HKEX:27
177.7B HKD 3.9 18.4 18.5 18.5
MO
Sands China Ltd
HKEX:1928
148.9B HKD 2.7 21 2.4 2.4
US
DraftKings Inc
NASDAQ:DKNG
15.8B USD 2.9 -59 -406.5 -51.9
SE
Evolution AB (publ)
STO:EVO
117.7B SEK 5.1 9.7 0.7 0.7
US
Wynn Resorts Ltd
NASDAQ:WYNN
11.6B USD 1.6 23.1 10.4 15.2
US
Scientific Games Corp
F:TJW
9.9B EUR 3.6 29 22.8 22.8
ZA
Sun International Ltd
JSE:SUI
9.7B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
PH
B
Berjaya Philippines Inc
XPHS:BCOR
Average P/E: 46.6
225.2
N/A N/A
US
Las Vegas Sands Corp
NYSE:LVS
25.8
19%
1.4
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -1.1
290%
N/A
AU
Aristocrat Leisure Ltd
ASX:ALL
20.9
9%
2.3
HK
Galaxy Entertainment Group Ltd
HKEX:27
18.4
14%
1.3
MO
Sands China Ltd
HKEX:1928
21
14%
1.5
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -59 N/A N/A
SE
Evolution AB (publ)
STO:EVO
9.7
1%
9.7
US
Wynn Resorts Ltd
NASDAQ:WYNN
23.1
12%
1.9
US
S
Scientific Games Corp
F:TJW
29
35%
0.8
ZA
S
Sun International Ltd
JSE:SUI
Not Available
-4%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PH
B
Berjaya Philippines Inc
XPHS:BCOR
Average EV/EBITDA: 12.7
30
N/A N/A
US
Las Vegas Sands Corp
NYSE:LVS
11.7
13%
0.9
IE
Flutter Entertainment PLC
LSE:FLTR
0
35%
0
AU
Aristocrat Leisure Ltd
ASX:ALL
17.6
18%
1
HK
Galaxy Entertainment Group Ltd
HKEX:27
18.5
13%
1.4
MO
Sands China Ltd
HKEX:1928
2.4
9%
0.3
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -406.5 N/A N/A
SE
Evolution AB (publ)
STO:EVO
0.7
1%
0.7
US
Wynn Resorts Ltd
NASDAQ:WYNN
10.4
9%
1.2
US
S
Scientific Games Corp
F:TJW
22.8
15%
1.5
ZA
S
Sun International Ltd
JSE:SUI
Not Available
4%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PH
B
Berjaya Philippines Inc
XPHS:BCOR
Average EV/EBIT: 21.4
97.6
N/A N/A
US
Las Vegas Sands Corp
NYSE:LVS
18.1
16%
1.1
IE
Flutter Entertainment PLC
LSE:FLTR
0.1
62%
0
AU
Aristocrat Leisure Ltd
ASX:ALL
17.6
11%
1.6
HK
Galaxy Entertainment Group Ltd
HKEX:27
18.5
15%
1.2
MO
Sands China Ltd
HKEX:1928
2.4
9%
0.3
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -51.9 N/A N/A
SE
Evolution AB (publ)
STO:EVO
0.7
0%
N/A
US
Wynn Resorts Ltd
NASDAQ:WYNN
15.2
6%
2.5
US
S
Scientific Games Corp
F:TJW
22.8
15%
1.5
ZA
S
Sun International Ltd
JSE:SUI
Not Available
3%
N/A