Aristocrat Leisure Ltd
ASX:ALL

Watchlist Manager
Aristocrat Leisure Ltd Logo
Aristocrat Leisure Ltd
ASX:ALL
Watchlist
Price: 57.24 AUD 0.02% Market Closed
Market Cap: 35.3B AUD

Relative Value

The Relative Value of one ALL stock under the Base Case scenario is 57.56 AUD. Compared to the current market price of 57.24 AUD, Aristocrat Leisure Ltd is Undervalued by 1%.

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.

ALL Relative Value
Base Case
57.56 AUD
Undervaluation 1%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
41
vs Industry
11
Median 3Y
5.3
Median 5Y
5
Industry
1.4
Forward
5.3
vs History
74
vs Industry
18
Median 3Y
23.3
Median 5Y
23.8
Industry
20
Forward
20.8
vs History
63
vs Industry
14
Median 3Y
18.7
Median 5Y
18.9
Industry
9.5
vs History
44
vs Industry
14
Median 3Y
39
Median 5Y
25.6
Industry
18.1
vs History
50
vs Industry
10
Median 3Y
4.9
Median 5Y
5.4
Industry
2.1
vs History
42
vs Industry
12
Median 3Y
5.2
Median 5Y
5.2
Industry
1.9
Forward
5.4
vs History
53
vs Industry
14
Median 3Y
8.7
Median 5Y
9.5
Industry
3.7
vs History
63
vs Industry
13
Median 3Y
18.1
Median 5Y
19.9
Industry
10.6
Forward
12.9
vs History
63
vs Industry
23
Median 3Y
18.1
Median 5Y
19.9
Industry
16.4
Forward
15.8
vs History
60
vs Industry
16
Median 3Y
18.7
Median 5Y
19
Industry
11.3
vs History
55
vs Industry
18
Median 3Y
24.5
Median 5Y
24.8
Industry
16.4
vs History
47
vs Industry
8
Median 3Y
4.4
Median 5Y
4.4
Industry
1.3

Multiples Across Competitors

ALL Competitors Multiples
Aristocrat Leisure 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
Aristocrat Leisure Ltd
ASX:ALL
35.3B AUD 5.6 21.5 18 18
US
Las Vegas Sands Corp
NYSE:LVS
40B USD 3.3 25.7 11.7 18.1
IE
Flutter Entertainment PLC
LSE:FLTR
28.3B GBP 1.8 -128 19 63.7
HK
Galaxy Entertainment Group Ltd
HKEX:27
169.4B HKD 3.7 17.6 17.5 17.5
MO
Sands China Ltd
HKEX:1928
150.3B HKD 2.8 21.1 18.9 18.9
US
DraftKings Inc
NASDAQ:DKNG
17.5B USD 3.2 -65.4 -450.3 -57.5
SE
Evolution AB (publ)
STO:EVO
124.5B SEK 5.3 10.3 7.5 8.4
US
Wynn Resorts Ltd
NASDAQ:WYNN
12.3B USD 1.7 24.3 10.7 15.6
US
Scientific Games Corp
F:TJW
8.6B EUR 3.1 25.1 17.7 17.7
ZA
Sun International Ltd
JSE:SUI
9.9B Zac 0 0 0 0
US
MGM Resorts International
NYSE:MGM
9.4B USD 0.5 141.3 5.9 10
P/E Multiple
Earnings Growth PEG
AU
Aristocrat Leisure Ltd
ASX:ALL
Average P/E: 35.9
21.5
9%
2.4
US
Las Vegas Sands Corp
NYSE:LVS
25.7
19%
1.4
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -128
290%
N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.6
14%
1.3
MO
Sands China Ltd
HKEX:1928
21.1
14%
1.5
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -65.4 N/A N/A
SE
Evolution AB (publ)
STO:EVO
10.3
1%
10.3
US
Wynn Resorts Ltd
NASDAQ:WYNN
24.3
12%
2
US
S
Scientific Games Corp
F:TJW
25.1
35%
0.7
ZA
S
Sun International Ltd
JSE:SUI
Not Available
-4%
N/A
US
MGM Resorts International
NYSE:MGM
141.3
3%
47.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Aristocrat Leisure Ltd
ASX:ALL
Average EV/EBITDA: 14.1
18
18%
1
US
Las Vegas Sands Corp
NYSE:LVS
11.7
13%
0.9
IE
Flutter Entertainment PLC
LSE:FLTR
19
35%
0.5
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.5
13%
1.3
MO
Sands China Ltd
HKEX:1928
18.9
9%
2.1
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -450.3 N/A N/A
SE
Evolution AB (publ)
STO:EVO
7.5
1%
7.5
US
Wynn Resorts Ltd
NASDAQ:WYNN
10.7
9%
1.2
US
S
Scientific Games Corp
F:TJW
17.7
15%
1.2
ZA
S
Sun International Ltd
JSE:SUI
Not Available
4%
N/A
US
MGM Resorts International
NYSE:MGM
5.9
26%
0.2