A

Ainsworth Game Technology Ltd
ASX:AGI

Watchlist Manager
Ainsworth Game Technology Ltd
ASX:AGI
Watchlist
Price: 1.03 AUD 0.98% Market Closed
Market Cap: 346.9m AUD

Relative Value

The Relative Value of one AGI stock under the Base Case scenario is 1.31 AUD. Compared to the current market price of 1.03 AUD, Ainsworth Game Technology 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.

AGI Relative Value
Base Case
1.31 AUD
Undervaluation 21%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Multiples Across Competitors

AGI Competitors Multiples
Ainsworth Game Technology Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Ainsworth Game Technology Ltd
ASX:AGI
346.9m AUD 1.2 16.3 14.3 14.3
US
Las Vegas Sands Corp
NYSE:LVS
40.4B USD 3.3 26 11.8 18.2
IE
Flutter Entertainment PLC
LSE:FLTR
23.7B GBP 0 -1.1 0 0.1
AU
Aristocrat Leisure Ltd
ASX:ALL
35.6B AUD 5.7 21.7 18.2 18.2
HK
Galaxy Entertainment Group Ltd
HKEX:27
179.6B HKD 4 18.7 18.8 18.8
MO
Sands China Ltd
HKEX:1928
149.2B HKD 2.8 21.1 2.4 2.4
US
DraftKings Inc
NASDAQ:DKNG
15.7B USD 2.9 -58.8 -404.7 -51.7
SE
Evolution AB (publ)
STO:EVO
117.9B SEK 5.1 9.8 0.7 0.7
US
Wynn Resorts Ltd
NASDAQ:WYNN
11.9B USD 1.7 23.5 10.5 15.3
US
Scientific Games Corp
F:TJW
9.9B EUR 3.6 28.9 21.9 21.9
ZA
Sun International Ltd
JSE:SUI
9.8B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
AU
A
Ainsworth Game Technology Ltd
ASX:AGI
Average P/E: 20.7
16.3
-15%
N/A
US
Las Vegas Sands Corp
NYSE:LVS
26
19%
1.4
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -1.1
290%
N/A
AU
Aristocrat Leisure Ltd
ASX:ALL
21.7
9%
2.4
HK
Galaxy Entertainment Group Ltd
HKEX:27
18.7
14%
1.3
MO
Sands China Ltd
HKEX:1928
21.1
14%
1.5
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -58.8 N/A N/A
SE
Evolution AB (publ)
STO:EVO
9.8
1%
9.8
US
Wynn Resorts Ltd
NASDAQ:WYNN
23.5
12%
2
US
S
Scientific Games Corp
F:TJW
28.9
35%
0.8
ZA
S
Sun International Ltd
JSE:SUI
Not Available
-4%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
A
Ainsworth Game Technology Ltd
ASX:AGI
Average EV/EBITDA: 11
14.3
27%
0.5
US
Las Vegas Sands Corp
NYSE:LVS
11.8
13%
0.9
IE
Flutter Entertainment PLC
LSE:FLTR
0
35%
0
AU
Aristocrat Leisure Ltd
ASX:ALL
18.2
18%
1
HK
Galaxy Entertainment Group Ltd
HKEX:27
18.8
13%
1.4
MO
Sands China Ltd
HKEX:1928
2.4
9%
0.3
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -404.7 N/A N/A
SE
Evolution AB (publ)
STO:EVO
0.7
1%
0.7
US
Wynn Resorts Ltd
NASDAQ:WYNN
10.5
9%
1.2
US
S
Scientific Games Corp
F:TJW
21.9
15%
1.5
ZA
S
Sun International Ltd
JSE:SUI
Not Available
4%
N/A