Paradise Entertainment Ltd
HKEX:1180

Watchlist Manager
Paradise Entertainment Ltd Logo
Paradise Entertainment Ltd
HKEX:1180
Watchlist
Price: 0.64 HKD 3.23% Market Closed
Market Cap: 673.4m HKD

Relative Value

The Relative Value of one Paradise Entertainment Ltd stock under the Base Case scenario is 1.02 HKD. Compared to the current market price of 0.64 HKD, Paradise Entertainment Ltd is Undervalued by 38%.

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.

Relative Value
Base Case
1.02 HKD
Undervaluation 38%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
24
Median 3Y
1.3
Median 5Y
1.8
Industry
1.4
Forward
0.6
vs History
39
vs Industry
44
Median 3Y
2.3
Median 5Y
-4.4
Industry
20
Forward
1.7
vs History
41
vs Industry
15
Median 3Y
1.9
Median 5Y
-10.6
Industry
9.5
vs History
49
vs Industry
14
Median 3Y
5.4
Median 5Y
1.4
Industry
18.1
vs History
98
vs Industry
9
Median 3Y
4.1
Median 5Y
3.2
Industry
2.1
vs History
98
vs Industry
30
Median 3Y
1.5
Median 5Y
1.8
Industry
1.9
Forward
0.3
vs History
98
vs Industry
36
Median 3Y
2.6
Median 5Y
5.3
Industry
3.7
vs History
39
vs Industry
44
Median 3Y
1.4
Median 5Y
-5.5
Industry
10.6
Forward
0.8
vs History
39
vs Industry
47
Median 3Y
1.4
Median 5Y
-4.8
Industry
16.4
Forward
0.8
vs History
41
vs Industry
19
Median 3Y
1.3
Median 5Y
-11.4
Industry
11.3
vs History
39
vs Industry
25
Median 3Y
1.3
Median 5Y
-9.5
Industry
16.4
vs History
98
vs Industry
8
Median 3Y
2.4
Median 5Y
2
Industry
1.3

Multiples Across Competitors

Competitors Multiples
Paradise Entertainment 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
HK
Paradise Entertainment Ltd
HKEX:1180
673.4m HKD 0.6 1.6 0.8 0.8
US
Las Vegas Sands Corp
NYSE:LVS
40.4B USD 3.3 25.7 11.7 18.1
IE
Flutter Entertainment PLC
LSE:FLTR
27.8B GBP 1.8 -128 18.8 63.1
AU
Aristocrat Leisure Ltd
ASX:ALL
35.4B AUD 5.6 21.5 18 18
HK
Galaxy Entertainment Group Ltd
HKEX:27
169.2B HKD 3.7 17.6 17.5 17.5
MO
Sands China Ltd
HKEX:1928
150.5B HKD 2.7 21 18.9 18.9
US
DraftKings Inc
NASDAQ:DKNG
17.1B USD 3.2 -65.4 -450.3 -57.5
SE
Evolution AB (publ)
STO:EVO
123.9B SEK 5.4 10.3 7.5 8.4
US
Wynn Resorts Ltd
NASDAQ:WYNN
12.2B USD 1.7 24.3 10.7 15.6
US
Scientific Games Corp
F:TJW
8.7B EUR 3.1 25.1 17.7 17.7
ZA
Sun International Ltd
JSE:SUI
9.9B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
HK
Paradise Entertainment Ltd
HKEX:1180
Average P/E: 18.4
1.6
-28%
N/A
US
Las Vegas Sands Corp
NYSE:LVS
25.7
19%
1.4
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -128
290%
N/A
AU
Aristocrat Leisure Ltd
ASX:ALL
21.5
9%
2.4
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.6
14%
1.3
MO
Sands China Ltd
HKEX:1928
21
14%
1.5
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -65.4 N/A N/A
SE
Evolution AB (publ)
STO:EVO
10.3
1%
10.3
US
Wynn Resorts Ltd
NASDAQ:WYNN
24.3
12%
2
US
S
Scientific Games Corp
F:TJW
25.1
35%
0.7
ZA
S
Sun International Ltd
JSE:SUI
Not Available
-4%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
Paradise Entertainment Ltd
HKEX:1180
Average EV/EBITDA: 13.5
0.8
-22%
N/A
US
Las Vegas Sands Corp
NYSE:LVS
11.7
13%
0.9
IE
Flutter Entertainment PLC
LSE:FLTR
18.8
35%
0.5
AU
Aristocrat Leisure Ltd
ASX:ALL
18
18%
1
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.5
13%
1.3
MO
Sands China Ltd
HKEX:1928
18.9
9%
2.1
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -450.3 N/A N/A
SE
Evolution AB (publ)
STO:EVO
7.5
1%
7.5
US
Wynn Resorts Ltd
NASDAQ:WYNN
10.7
9%
1.2
US
S
Scientific Games Corp
F:TJW
17.7
15%
1.2
ZA
S
Sun International Ltd
JSE:SUI
Not Available
4%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
Paradise Entertainment Ltd
HKEX:1180
Average EV/EBIT: 19.8
0.8
-18%
N/A
US
Las Vegas Sands Corp
NYSE:LVS
18.1
16%
1.1
IE
Flutter Entertainment PLC
LSE:FLTR
63.1
62%
1
AU
Aristocrat Leisure Ltd
ASX:ALL
18
11%
1.6
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.5
15%
1.2
MO
Sands China Ltd
HKEX:1928
18.9
9%
2.1
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -57.5 N/A N/A
SE
Evolution AB (publ)
STO:EVO
8.4
0%
N/A
US
Wynn Resorts Ltd
NASDAQ:WYNN
15.6
6%
2.6
US
S
Scientific Games Corp
F:TJW
17.7
15%
1.2
ZA
S
Sun International Ltd
JSE:SUI
Not Available
3%
N/A