Lottery Corporation Ltd
ASX:TLC

Watchlist Manager
Lottery Corporation Ltd Logo
Lottery Corporation Ltd
ASX:TLC
Watchlist
Price: 4.83 AUD 0.42% Market Closed
Market Cap: 10.8B 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 6.21 AUD. Compared to the current market price of 4.83 AUD, Lottery Corporation Ltd is Undervalued by 22%.

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
6.21 AUD
Undervaluation 22%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

2.8
P/S
P/S
Price to Sales
2.8
vs History
69
vs Industry
25
Median 3Y
2.9
Median 5Y
2.9
Industry
1.4
Forward
2.8
More Details
28.9
P/E
P/E
Price to Earnings
28.9
vs History
55
vs Industry
21
Median 3Y
30.1
Median 5Y
30.1
Industry
19.4
Forward
29.2
More Details
36.1
P/OCF
P/OCF
Price to OCF
36.1
vs History
5
vs Industry
7
Median 3Y
0
Median 5Y
0
Industry
9.5
More Details
50.7
P/FCFE
P/FCFE
Price to FCFE
50.7
vs History
5
vs Industry
12
Median 3Y
0
Median 5Y
0
Industry
18.8
More Details
36.1
P/B
P/B
Price to Book Value
36.1
vs History
38
vs Industry
1
Median 3Y
32.4
Median 5Y
32.4
Industry
2.1
More Details
3.3
EV/S
EV/S
Enterprise Value to Sales
3.3
vs History
61
vs Industry
25
Median 3Y
3.4
Median 5Y
3.4
Industry
1.9
Forward
3.4
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
3.8
More Details
19.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
19.7
vs History
69
vs Industry
16
Median 3Y
20.6
Median 5Y
20.6
Industry
10.7
Forward
16.9
More Details
19.7
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
19.7
vs History
69
vs Industry
27
Median 3Y
20.6
Median 5Y
20.6
Industry
16.5
Forward
19.7
More Details
43.4
EV/OCF
EV/OCF
Enterprise Value to OCF
43.4
vs History
5
vs Industry
7
Median 3Y
0
Median 5Y
0
Industry
11.7
More Details
55.9
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
55.9
vs History
5
vs Industry
11
Median 3Y
0
Median 5Y
0
Industry
17.1
More Details
4.1
EV/IC
EV/IC
Enterprise Value to IC
4.1
vs History
83
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
10.7B AUD 2.8 28.9 19.7 19.7
IE
Flutter Entertainment PLC
LSE:FLTR
32.5B GBP 1.7 -28.1 37.9 53.6
US
Las Vegas Sands Corp
NYSE:LVS
29.2B USD 2.6 20.2 9.5 14.8
AU
Aristocrat Leisure Ltd
ASX:ALL
41.1B AUD 6.2 31.6 21.8 21.8
US
DraftKings Inc
NASDAQ:DKNG
18.5B USD 3.9 -36.4 -59 -31.6
HK
Galaxy Entertainment Group Ltd
HKEX:27
140.4B HKD 3.2 16 13.5 13.5
MO
Sands China Ltd
HKEX:1928
134.7B HKD 2.4 16.6 17.4 17.4
SE
Evolution AB (publ)
STO:EVO
159.6B SEK 6.7 11.9 9 9.9
ZA
Sun International Ltd
JSE:SUI
10.5B Zac 0 0 0 0
US
Scientific Games Corp
F:TJW
9.4B EUR 3.2 30.3 12.2 18
US
MGM Resorts International
NYSE:MGM
9.5B USD 0.5 12.7 5.5 8.2
P/E Multiple
Earnings Growth PEG
AU
Lottery Corporation Ltd
ASX:TLC
Average P/E: 21
28.9
3%
9.6
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -28.1 N/A N/A
US
Las Vegas Sands Corp
NYSE:LVS
20.2
19%
1.1
AU
Aristocrat Leisure Ltd
ASX:ALL
31.6
17%
1.9
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -36.4 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
16
27%
0.6
MO
Sands China Ltd
HKEX:1928
16.6
38%
0.4
SE
Evolution AB (publ)
STO:EVO
11.9
10%
1.2
ZA
S
Sun International Ltd
JSE:SUI
Not Available
11%
N/A
US
S
Scientific Games Corp
F:TJW
30.3
23%
1.3
US
MGM Resorts International
NYSE:MGM
12.7
12%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Lottery Corporation Ltd
ASX:TLC
Average EV/EBITDA: 16.3
19.7
11%
1.8
IE
Flutter Entertainment PLC
LSE:FLTR
37.9
41%
0.9
US
Las Vegas Sands Corp
NYSE:LVS
9.5
12%
0.8
AU
Aristocrat Leisure Ltd
ASX:ALL
21.8
17%
1.3
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -59 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
13.5
24%
0.6
MO
Sands China Ltd
HKEX:1928
17.4
31%
0.6
SE
Evolution AB (publ)
STO:EVO
9
9%
1
ZA
S
Sun International Ltd
JSE:SUI
Not Available
7%
N/A
US
S
Scientific Games Corp
F:TJW
12.2
14%
0.9
US
MGM Resorts International
NYSE:MGM
5.5
25%
0.2

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 241,700+ 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.