Tabcorp Holdings Ltd
ASX:TAH

Watchlist Manager
Tabcorp Holdings Ltd Logo
Tabcorp Holdings Ltd
ASX:TAH
Watchlist
Price: 0.59 AUD 0.85% Market Closed
Market Cap: 1.3B AUD
Have any thoughts about
Tabcorp Holdings Ltd?
Write Note

Relative Value

The Relative Value of one TAH stock under the Base Case scenario is 1.88 AUD. Compared to the current market price of 0.59 AUD, Tabcorp Holdings Ltd is Undervalued by 69%.

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.

TAH Relative Value
Base Case
1.88 AUD
Undervaluation 69%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
52
vs Industry
72
Median 3Y
0.7
Median 5Y
0.6
Industry
1.4
Forward
0.5
vs History
vs Industry
26
Median 3Y
0.3
Median 5Y
0.3
Industry
20.2
Forward
28.2
vs History
28
vs Industry
60
Median 3Y
4.6
Median 5Y
2.8
Industry
9.8
vs History
17
vs Industry
22
Median 3Y
7.4
Median 5Y
3.6
Industry
18.6
vs History
15
vs Industry
69
Median 3Y
0.8
Median 5Y
0.3
Industry
2.2
vs History
52
vs Industry
75
Median 3Y
0.9
Median 5Y
0.8
Industry
1.9
Forward
0.8
vs History
52
vs Industry
67
Median 3Y
2.2
Median 5Y
2.2
Industry
3.8
vs History
vs Industry
12
Median 3Y
17.1
Median 5Y
7.6
Industry
10.7
Forward
5.8
vs History
vs Industry
20
Median 3Y
17.1
Median 5Y
7.6
Industry
16.5
Forward
12.8
vs History
22
vs Industry
64
Median 3Y
5.8
Median 5Y
5.8
Industry
11.9
vs History
vs Industry
49
Median 3Y
4
Median 5Y
6.2
Industry
17.4
vs History
30
vs Industry
67
Median 3Y
0.8
Median 5Y
0.4
Industry
1.3

Multiples Across Competitors

TAH Competitors Multiples
Tabcorp Holdings 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
Tabcorp Holdings Ltd
ASX:TAH
1.3B AUD 0.6 -1 -44.4 -44.4
IE
Flutter Entertainment PLC
LSE:FLTR
36.8B GBP 2 -31.8 42.5 60
US
Las Vegas Sands Corp
NYSE:LVS
37.6B USD 3.3 25 11.4 17.4
AU
Aristocrat Leisure Ltd
ASX:ALL
43.3B AUD 6.6 33.2 23 23
MO
Sands China Ltd
HKEX:1928
173.6B HKD 3.1 21.1 12.8 19.8
HK
Galaxy Entertainment Group Ltd
HKEX:27
148.7B HKD 3.6 17.9 17.6 17.6
US
DraftKings Inc
NASDAQ:DKNG
18.8B USD 4.1 -45.1 -83.2 -38.8
SE
Evolution AB (publ)
STO:EVO
171.3B SEK 7.2 12.9 9.9 11
ZA
Sun International Ltd
JSE:SUI
10.8B Zac 0 0 0 0
ZA
Tsogo Sun Gaming Ltd
JSE:TSG
10.5B Zac 0 0 0 0
US
MGM Resorts International
NYSE:MGM
10.3B USD 0.6 11.4 5.4 8
P/E Multiple
Earnings Growth P/E to Growth
AU
Tabcorp Holdings Ltd
ASX:TAH
Average P/E: 20.3
Negative Multiple: -1
N/A N/A
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -31.8 N/A N/A
US
Las Vegas Sands Corp
NYSE:LVS
25
87%
0.3
AU
Aristocrat Leisure Ltd
ASX:ALL
33.2
59%
0.6
MO
Sands China Ltd
HKEX:1928
21.1
152%
0.1
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.9
88%
0.2
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -45.1 N/A N/A
SE
Evolution AB (publ)
STO:EVO
12.9
41%
0.3
ZA
S
Sun International Ltd
JSE:SUI
Not Available
38%
N/A
ZA
T
Tsogo Sun Gaming Ltd
JSE:TSG
Not Available N/A N/A
US
MGM Resorts International
NYSE:MGM
11.4
-27%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Tabcorp Holdings Ltd
ASX:TAH
Average EV/EBITDA: 17.5
Negative Multiple: -44.4
N/A N/A
IE
Flutter Entertainment PLC
LSE:FLTR
42.5
176%
0.2
US
Las Vegas Sands Corp
NYSE:LVS
11.4
45%
0.3
AU
Aristocrat Leisure Ltd
ASX:ALL
23
59%
0.4
MO
Sands China Ltd
HKEX:1928
12.8
50%
0.3
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.6
78%
0.2
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -83.2 N/A N/A
SE
Evolution AB (publ)
STO:EVO
9.9
51%
0.2
ZA
S
Sun International Ltd
JSE:SUI
Not Available
23%
N/A
ZA
T
Tsogo Sun Gaming Ltd
JSE:TSG
Not Available N/A N/A
US
MGM Resorts International
NYSE:MGM
5.4
106%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Tabcorp Holdings Ltd
ASX:TAH
Average EV/EBIT: 22.4
Negative Multiple: -44.4
N/A N/A
IE
Flutter Entertainment PLC
LSE:FLTR
60
1 731%
0
US
Las Vegas Sands Corp
NYSE:LVS
17.4
53%
0.3
AU
Aristocrat Leisure Ltd
ASX:ALL
23
35%
0.6
MO
Sands China Ltd
HKEX:1928
19.8
73%
0.3
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.6
95%
0.2
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -38.8 N/A N/A
SE
Evolution AB (publ)
STO:EVO
11
53%
0.2
ZA
S
Sun International Ltd
JSE:SUI
Not Available
24%
N/A
ZA
T
Tsogo Sun Gaming Ltd
JSE:TSG
Not Available N/A N/A
US
MGM Resorts International
NYSE:MGM
8
13%
0.6

See Also

Discover More
Back to Top