Sands China Ltd
HKEX:1928

Watchlist Manager
Sands China Ltd Logo
Sands China Ltd
HKEX:1928
Watchlist
Price: 18.78 HKD 1.35% Market Closed
Market Cap: 152B HKD

Relative Value

The Relative Value of one Sands China Ltd stock under the Base Case scenario is 25.98 HKD. Compared to the current market price of 18.78 HKD, Sands China Ltd is Undervalued by 28%.

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
25.98 HKD
Undervaluation 28%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
27
Median 3Y
3.1
Median 5Y
6.3
Industry
1.4
Forward
2.6
vs History
19
vs Industry
36
Median 3Y
17.7
Median 5Y
-15.3
Industry
20
Forward
18.3
vs History
34
vs Industry
44
Median 3Y
9.3
Median 5Y
8.4
Industry
9.5
vs History
vs Industry
12
Median 3Y
24.9
Median 5Y
24.9
Industry
18.1
vs History
26
vs Industry
Median 3Y
-40.6
Median 5Y
12.5
Industry
2.1
vs History
82
vs Industry
24
Median 3Y
4
Median 5Y
8.7
Industry
1.9
Forward
3.2
vs History
66
vs Industry
21
Median 3Y
8.5
Median 5Y
9.3
Industry
3.7
vs History
20
vs Industry
19
Median 3Y
12.8
Median 5Y
9.6
Industry
10.6
Forward
10.4
vs History
20
vs Industry
34
Median 3Y
16.7
Median 5Y
-30.3
Industry
16.4
Forward
17.3
vs History
38
vs Industry
40
Median 3Y
12.1
Median 5Y
11.1
Industry
11.3
vs History
17
vs Industry
40
Median 3Y
15.8
Median 5Y
11.3
Industry
16.4
vs History
73
vs Industry
16
Median 3Y
3.6
Median 5Y
3.5
Industry
1.3

Multiples Across Competitors

Competitors Multiples
Sands China 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
MO
Sands China Ltd
HKEX:1928
152B HKD 2.8 21.2 19 19
US
Las Vegas Sands Corp
NYSE:LVS
40.6B USD 3.3 26.1 11.8 18.3
IE
Flutter Entertainment PLC
LSE:FLTR
26.4B GBP 1.7 -119.3 18 60.3
AU
Aristocrat Leisure Ltd
ASX:ALL
35.7B AUD 5.7 21.8 18.2 18.2
HK
Galaxy Entertainment Group Ltd
HKEX:27
175.1B HKD 3.9 18.2 18.2 18.2
US
DraftKings Inc
NASDAQ:DKNG
16.9B USD 3.1 -63.3 -436.1 -55.7
SE
Evolution AB (publ)
STO:EVO
119.9B SEK 5.1 9.9 7.2 8
US
Wynn Resorts Ltd
NASDAQ:WYNN
12.1B USD 1.7 23.9 10.6 15.5
US
Scientific Games Corp
F:TJW
10.1B EUR 3.6 29.3 19.7 19.7
ZA
Sun International Ltd
JSE:SUI
9.9B Zac 0 0 0 0
US
MGM Resorts International
NYSE:MGM
9.4B USD 0.5 142.1 5.9 10
P/E Multiple
Earnings Growth PEG
MO
Sands China Ltd
HKEX:1928
Average P/E: 36.6
21.2
14%
1.5
US
Las Vegas Sands Corp
NYSE:LVS
26.1
19%
1.4
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -119.3
290%
N/A
AU
Aristocrat Leisure Ltd
ASX:ALL
21.8
9%
2.4
HK
Galaxy Entertainment Group Ltd
HKEX:27
18.2
14%
1.3
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -63.3 N/A N/A
SE
Evolution AB (publ)
STO:EVO
9.9
1%
9.9
US
Wynn Resorts Ltd
NASDAQ:WYNN
23.9
12%
2
US
S
Scientific Games Corp
F:TJW
29.3
35%
0.8
ZA
S
Sun International Ltd
JSE:SUI
Not Available
-4%
N/A
US
MGM Resorts International
NYSE:MGM
142.1
3%
47.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MO
Sands China Ltd
HKEX:1928
Average EV/EBITDA: 14.3
19
9%
2.1
US
Las Vegas Sands Corp
NYSE:LVS
11.8
13%
0.9
IE
Flutter Entertainment PLC
LSE:FLTR
18
35%
0.5
AU
Aristocrat Leisure Ltd
ASX:ALL
18.2
18%
1
HK
Galaxy Entertainment Group Ltd
HKEX:27
18.2
13%
1.4
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -436.1 N/A N/A
SE
Evolution AB (publ)
STO:EVO
7.2
1%
7.2
US
Wynn Resorts Ltd
NASDAQ:WYNN
10.6
9%
1.2
US
S
Scientific Games Corp
F:TJW
19.7
15%
1.3
ZA
S
Sun International Ltd
JSE:SUI
Not Available
4%
N/A
US
MGM Resorts International
NYSE:MGM
5.9
26%
0.2