Lottery Corporation Ltd
ASX:TLC

Watchlist Manager
Lottery Corporation Ltd Logo
Lottery Corporation Ltd
ASX:TLC
Watchlist
Price: 5 AUD -0.2% Market Closed
Market Cap: 11.1B AUD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one TLC stock under the Base Case scenario is 6.18 AUD. Compared to the current market price of 5 AUD, Lottery Corporation Ltd is Undervalued by 19%.

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.

TLC Relative Value
Base Case
6.18 AUD
Undervaluation 19%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

2.9
P/S
P/S
Price to Sales
2.9
vs History
54
vs Industry
25
Median 3Y
2.9
Median 5Y
2.9
Industry
1.4
Forward
2.9
More Details
29.9
P/E
P/E
Price to Earnings
29.9
vs History
51
vs Industry
21
Median 3Y
30
Median 5Y
30
Industry
18.9
Forward
30.1
More Details
37.4
P/OCF
P/OCF
Price to OCF
37.4
vs History
2
vs Industry
7
Median 3Y
0
Median 5Y
0
Industry
9.4
More Details
52.5
P/FCFE
P/FCFE
Price to FCFE
52.5
vs History
2
vs Industry
12
Median 3Y
0
Median 5Y
0
Industry
18.1
More Details
37.4
P/B
P/B
Price to Book Value
37.4
vs History
35
vs Industry
1
Median 3Y
32.7
Median 5Y
32.7
Industry
2.1
More Details
3.4
EV/S
EV/S
Enterprise Value to Sales
3.4
vs History
45
vs Industry
25
Median 3Y
3.4
Median 5Y
3.4
Industry
1.8
Forward
3.5
More Details
N/A
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.7
More Details
20.2
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
20.2
vs History
54
vs Industry
16
Median 3Y
20.4
Median 5Y
20.4
Industry
10.6
Forward
17.4
More Details
20.2
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
20.2
vs History
54
vs Industry
27
Median 3Y
20.4
Median 5Y
20.4
Industry
16.3
Forward
20.3
More Details
44.7
EV/OCF
EV/OCF
Enterprise Value to OCF
44.7
vs History
2
vs Industry
7
Median 3Y
0
Median 5Y
0
Industry
11.5
More Details
57.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
57.5
vs History
2
vs Industry
11
Median 3Y
0
Median 5Y
0
Industry
16.7
More Details
4.2
EV/IC
EV/IC
Enterprise Value to IC
4.2
vs History
72
vs Industry
12
Median 3Y
4.4
Median 5Y
4.4
Industry
1.3
More Details

Multiples Across Competitors

TLC Competitors Multiples
Lottery Corporation Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Lottery Corporation Ltd
ASX:TLC
11.1B AUD 2.9 29.9 20.2 20.2
IE
Flutter Entertainment PLC
LSE:FLTR
30.7B GBP 2.2 714.7 17.2 38.9
US
Las Vegas Sands Corp
NYSE:LVS
25.7B USD 2.3 19.7 8.8 14
AU
Aristocrat Leisure Ltd
ASX:ALL
40.4B AUD 6.1 31 21.5 21.5
SE
Evolution AB (publ)
STO:EVO
170.5B SEK 7.1 12.6 9.6 10.5
US
DraftKings Inc
NASDAQ:DKNG
16.7B USD 3.5 -33.2 -53.4 -28.6
HK
Galaxy Entertainment Group Ltd
HKEX:27
123.6B HKD 2.8 14.1 9.2 13.3
MO
Sands China Ltd
HKEX:1928
113.3B HKD 2.1 14 9 13.8
ZA
Sun International Ltd
JSE:SUI
9.8B Zac 0 0 0 0
US
MGM Resorts International
NYSE:MGM
9.4B USD 0.5 12.5 5.4 8.2
US
Wynn Resorts Ltd
NASDAQ:WYNN
8.8B USD 1.2 17.6 8.8 13.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Lottery Corporation Ltd
ASX:TLC
Average EV/EBITDA: 12.2
20.2
11%
1.8
IE
Flutter Entertainment PLC
LSE:FLTR
17.2
38%
0.5
US
Las Vegas Sands Corp
NYSE:LVS
8.8
12%
0.7
AU
Aristocrat Leisure Ltd
ASX:ALL
21.5
17%
1.3
SE
Evolution AB (publ)
STO:EVO
9.6
8%
1.2
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -53.4 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
9.2
14%
0.7
MO
Sands China Ltd
HKEX:1928
9
14%
0.6
ZA
S
Sun International Ltd
JSE:SUI
Not Available
5%
N/A
US
MGM Resorts International
NYSE:MGM
5.4
23%
0.2
US
Wynn Resorts Ltd
NASDAQ:WYNN
8.8
7%
1.3

See Also

Summary
TLC intrinsic value, competitors valuation, and company profile.
DCF Valuation
TLC stock valuation using Discount Cash Flow valuation method.
Relative Valuation
TLC stock valuation using valuation multiples.
Wall Street Estimates
TLC price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
TLC stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 248,800+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.