I

Intralot Integrated Lottery Systems and Services SA
ATHEX:INLOT

Watchlist Manager
Intralot Integrated Lottery Systems and Services SA
ATHEX:INLOT
Watchlist
Price: 1.02 EUR 2.2% Market Closed
Market Cap: 616.2m EUR
Have any thoughts about
Intralot Integrated Lottery Systems and Services SA?
Write Note
Section:
 

Relative Value

The Relative Value of one INLOT stock under the Base Case scenario is 1.49 EUR. Compared to the current market price of 1.02 EUR, Intralot Integrated Lottery Systems and Services SA is Undervalued by 32%.

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.

INLOT Relative Value
Base Case
1.49 EUR
Undervaluation 32%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Valuation Multiples

1.7
P/S
P/S
Price to Sales
1.7
vs History
17
vs Industry
32
Median 3Y
0.6
Median 5Y
0.2
Industry
1.4
Forward
1.7
More Details
102.3
P/E
P/E
Price to Earnings
102.3
vs History
17
vs Industry
3
Median 3Y
13.5
Median 5Y
2.3
Industry
20.2
Forward
59.4
More Details
5.7
P/OCF
P/OCF
Price to OCF
5.7
vs History
17
vs Industry
46
Median 3Y
2.4
Median 5Y
1.1
Industry
9.8
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
3
Median 3Y
2.6
Median 5Y
-0.2
Industry
18.6
More Details
20.3
P/B
P/B
Price to Book Value
20.3
vs History
17
vs Industry
2
Median 3Y
-0.7
Median 5Y
-0.3
Industry
2.2
More Details
2.3
EV/S
EV/S
Enterprise Value to Sales
2.3
vs History
12
vs Industry
32
Median 3Y
1.8
Median 5Y
1.4
Industry
1.9
Forward
2.3
More Details
5.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
5.7
vs History
39
vs Industry
26
Median 3Y
5.3
Median 5Y
5.5
Industry
3.8
More Details
6.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
6.7
vs History
36
vs Industry
51
Median 3Y
5.6
Median 5Y
5.9
Industry
10.7
Forward
6.2
More Details
15.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
15.6
vs History
33
vs Industry
33
Median 3Y
14.6
Median 5Y
13.7
Industry
16.5
Forward
13
More Details
7.9
EV/OCF
EV/OCF
Enterprise Value to OCF
7.9
vs History
39
vs Industry
44
Median 3Y
6.7
Median 5Y
7.1
Industry
11.9
More Details
10.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
10.5
vs History
38
vs Industry
39
Median 3Y
9.5
Median 5Y
9.7
Industry
17.4
More Details
1.9
EV/IC
EV/IC
Enterprise Value to IC
1.9
vs History
15
vs Industry
25
Median 3Y
1.6
Median 5Y
1.4
Industry
1.3
More Details

Multiples Across Competitors

INLOT Competitors Multiples
Intralot Integrated Lottery Systems and Services SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
GR
Intralot Integrated Lottery Systems and Services SA
ATHEX:INLOT
616.2m EUR 1.7 102.3 6.7 15.6
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
174B HKD 3.1 21.2 12.8 19.8
HK
Galaxy Entertainment Group Ltd
HKEX:27
147.8B HKD 3.6 17.8 17.5 17.5
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 13 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
GR
I
Intralot Integrated Lottery Systems and Services SA
ATHEX:INLOT
Average P/E: 32
102.3
273%
0.4
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
21.2
152%
0.1
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.8
88%
0.2
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -45.1 N/A N/A
SE
Evolution AB (publ)
STO:EVO
13
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

See Also

Summary
INLOT intrinsic value, competitors valuation, and company profile.
DCF Valuation
INLOT stock valuation using Discount Cash Flow valuation method.
Relative Valuation
INLOT stock valuation using valuation multiples.
Wall Street Estimates
INLOT 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
INLOT 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 211,000+ 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

© 2024 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.