S

Scientific Games Corp
F:TJW

Watchlist Manager
Scientific Games Corp
F:TJW
Watchlist
Price: 70.5 EUR 4.44%
Market Cap: 6.8B EUR
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one TJW stock under the Base Case scenario is 149.89 EUR. Compared to the current market price of 70.5 EUR, Scientific Games Corp is Undervalued by 53%.

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.

TJW Relative Value
Base Case
149.89 EUR
Undervaluation 53%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

2.4
P/S
P/S
Price to Sales
2.4
vs History
66
vs Industry
21
Median 3Y
2.6
Median 5Y
2.6
Industry
1.3
Forward
2.2
More Details
22.9
P/E
P/E
Price to Earnings
22.9
vs History
34
vs Industry
20
Median 3Y
24.1
Median 5Y
12.2
Industry
18.3
Forward
13.8
More Details
12.2
P/OCF
P/OCF
Price to OCF
12.2
vs History
36
vs Industry
22
Median 3Y
12.8
Median 5Y
9.5
Industry
9
More Details
78
P/FCFE
P/FCFE
Price to FCFE
78
vs History
30
vs Industry
7
Median 3Y
20.3
Median 5Y
10.4
Industry
17.2
More Details
12.1
P/B
P/B
Price to Book Value
12.1
vs History
12
vs Industry
3
Median 3Y
7.1
Median 5Y
5.6
Industry
2
More Details
3.6
EV/S
EV/S
Enterprise Value to Sales
3.6
vs History
77
vs Industry
20
Median 3Y
3.8
Median 5Y
4.2
Industry
1.8
Forward
3.3
More Details
5
EV/GP
EV/GP
Enterprise Value to Gross Profit
5
vs History
79
vs Industry
29
Median 3Y
5.4
Median 5Y
6.2
Industry
3.6
More Details
10.1
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
10.1
vs History
84
vs Industry
32
Median 3Y
18.5
Median 5Y
18.6
Industry
10.4
Forward
8.1
More Details
14.9
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
14.9
vs History
79
vs Industry
33
Median 3Y
18.7
Median 5Y
18.7
Industry
16
Forward
11.6
More Details
18
EV/OCF
EV/OCF
Enterprise Value to OCF
18
vs History
74
vs Industry
19
Median 3Y
19.2
Median 5Y
20.5
Industry
11.2
More Details
33.6
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
33.6
vs History
58
vs Industry
16
Median 3Y
32.4
Median 5Y
35.9
Industry
16.6
More Details
2.3
EV/IC
EV/IC
Enterprise Value to IC
2.3
vs History
33
vs Industry
19
Median 3Y
2.1
Median 5Y
2
Industry
1.3
More Details

Multiples Across Competitors

TJW Competitors Multiples
Scientific Games Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Scientific Games Corp
F:TJW
6.8B EUR 2.4 22.9 10.1 14.9
IE
Flutter Entertainment PLC
LSE:FLTR
30.3B GBP 2.2 706 17 38.5
AU
Aristocrat Leisure Ltd
ASX:ALL
39B AUD 5.9 30 20.8 20.8
US
Las Vegas Sands Corp
NYSE:LVS
23.4B USD 2.1 16.2 8 12.4
SE
Evolution AB (publ)
STO:EVO
169.8B SEK 6.9 12.3 9.3 10.2
US
DraftKings Inc
NASDAQ:DKNG
16.6B USD 3.5 -32.8 -53.2 -28.5
HK
Galaxy Entertainment Group Ltd
HKEX:27
116.6B HKD 2.7 13.3 10.9 10.9
MO
Sands China Ltd
HKEX:1928
103.8B HKD 1.9 12.8 8.4 12.9
ZA
Sun International Ltd
JSE:SUI
9.7B Zac 0 0 0 0
US
MGM Resorts International
NYSE:MGM
8.6B USD 0.5 11.5 5.1 7.7
ZA
Tsogo Sun Gaming Ltd
JSE:TSG
8.5B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
S
Scientific Games Corp
F:TJW
Average EV/EBITDA: 11.2
10.1
14%
0.7
IE
Flutter Entertainment PLC
LSE:FLTR
17
38%
0.4
AU
Aristocrat Leisure Ltd
ASX:ALL
20.8
17%
1.2
US
Las Vegas Sands Corp
NYSE:LVS
8
12%
0.7
SE
Evolution AB (publ)
STO:EVO
9.3
8%
1.2
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -53.2 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
10.9
24%
0.5
MO
Sands China Ltd
HKEX:1928
8.4
14%
0.6
ZA
S
Sun International Ltd
JSE:SUI
Not Available
5%
N/A
US
MGM Resorts International
NYSE:MGM
5.1
23%
0.2
ZA
T
Tsogo Sun Gaming Ltd
JSE:TSG
Not Available
-2%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
S
Scientific Games Corp
F:TJW
Average EV/EBIT: 16
14.9
18%
0.8
IE
Flutter Entertainment PLC
LSE:FLTR
38.5
49%
0.8
AU
Aristocrat Leisure Ltd
ASX:ALL
20.8
11%
1.9
US
Las Vegas Sands Corp
NYSE:LVS
12.4
14%
0.9
SE
Evolution AB (publ)
STO:EVO
10.2
8%
1.3
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -28.5 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
10.9
12%
0.9
MO
Sands China Ltd
HKEX:1928
12.9
15%
0.9
ZA
S
Sun International Ltd
JSE:SUI
Not Available N/A N/A
US
MGM Resorts International
NYSE:MGM
7.7
9%
0.9
ZA
T
Tsogo Sun Gaming Ltd
JSE:TSG
Not Available
-2%
N/A

See Also

Summary
TJW intrinsic value, competitors valuation, and company profile.
DCF Valuation
TJW stock valuation using Discount Cash Flow valuation method.
Relative Valuation
TJW stock valuation using valuation multiples.
Wall Street Estimates
TJW 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
TJW 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 246,900+ 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.