Galaxy Entertainment Group Ltd
HKEX:27

Watchlist Manager
Galaxy Entertainment Group Ltd Logo
Galaxy Entertainment Group Ltd
HKEX:27
Watchlist
Price: 32.7 HKD -0.46% Market Closed
Market Cap: 143.1B HKD

Relative Value

The Relative Value of one Galaxy Entertainment Group Ltd stock under the Base Case scenario is 36.92 HKD. Compared to the current market price of 32.7 HKD, Galaxy Entertainment Group Ltd is Undervalued by 11%.

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
36.92 HKD
Undervaluation 11%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
20
vs Industry
16
Median 3Y
0
Median 5Y
0
Industry
1.4
Forward
2.9
vs History
20
vs Industry
29
Median 3Y
0
Median 5Y
0
Industry
19.4
Forward
13.6
vs History
38
vs Industry
26
Median 3Y
12.2
Median 5Y
11.2
Industry
9.5
vs History
22
vs Industry
Median 3Y
-17.8
Median 5Y
-17.5
Industry
18.8
vs History
95
vs Industry
42
Median 3Y
2.8
Median 5Y
3
Industry
2.1
vs History
20
vs Industry
22
Median 3Y
0
Median 5Y
0
Industry
1.9
Forward
2.5
vs History
22
vs Industry
19
Median 3Y
0
Median 5Y
0
Industry
3.8
vs History
58
vs Industry
26
Median 3Y
16.9
Median 5Y
16.9
Industry
10.7
Forward
9.1
vs History
22
vs Industry
25
Median 3Y
0
Median 5Y
0
Industry
16.5
Forward
12.5
vs History
41
vs Industry
36
Median 3Y
10.7
Median 5Y
9.9
Industry
11.7
vs History
30
vs Industry
24
Median 3Y
-17.7
Median 5Y
-13.9
Industry
17.1
vs History
95
vs Industry
23
Median 3Y
2.9
Median 5Y
3
Industry
1.3

Multiples Across Competitors

Competitors Multiples
Galaxy Entertainment Group Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
HK
Galaxy Entertainment Group Ltd
HKEX:27
143.1B HKD 3.3 16.3 13.8 13.8
IE
Flutter Entertainment PLC
LSE:FLTR
32.6B GBP 1.7 -28.2 38.1 53.8
US
Las Vegas Sands Corp
NYSE:LVS
30.4B USD 2.7 21 9.8 15.3
AU
Aristocrat Leisure Ltd
ASX:ALL
41.4B AUD 6.3 31.7 22 22
US
DraftKings Inc
NASDAQ:DKNG
19.3B USD 4.1 -38.1 -61.9 -33.1
MO
Sands China Ltd
HKEX:1928
137.6B HKD 2.5 16.9 17.6 17.6
SE
Evolution AB (publ)
STO:EVO
162.7B SEK 6.7 11.9 9.1 10
ZA
Sun International Ltd
JSE:SUI
10.5B Zac 0 0 0 0
US
Scientific Games Corp
F:TJW
9.2B EUR 3.1 29.6 12.1 17.8
US
PENN Entertainment Inc
SWB:PN1
8.6B EUR 1.4 -29.8 25.7 88.5
US
MGM Resorts International
NYSE:MGM
9.2B USD 0.5 12.4 5.4 8.1
P/E Multiple
Earnings Growth PEG
HK
Galaxy Entertainment Group Ltd
HKEX:27
Average P/E: 20
16.3
27%
0.6
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -28.2 N/A N/A
US
Las Vegas Sands Corp
NYSE:LVS
21
19%
1.1
AU
Aristocrat Leisure Ltd
ASX:ALL
31.7
17%
1.9
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -38.1 N/A N/A
MO
Sands China Ltd
HKEX:1928
16.9
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
29.6
23%
1.3
US
P
PENN Entertainment Inc
SWB:PN1
Negative Multiple: -29.8 N/A N/A
US
MGM Resorts International
NYSE:MGM
12.4
12%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
Galaxy Entertainment Group Ltd
HKEX:27
Average EV/EBITDA: 17.1
13.8
24%
0.6
IE
Flutter Entertainment PLC
LSE:FLTR
38.1
41%
0.9
US
Las Vegas Sands Corp
NYSE:LVS
9.8
12%
0.8
AU
Aristocrat Leisure Ltd
ASX:ALL
22
17%
1.3
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -61.9 N/A N/A
MO
Sands China Ltd
HKEX:1928
17.6
31%
0.6
SE
Evolution AB (publ)
STO:EVO
9.1
9%
1
ZA
S
Sun International Ltd
JSE:SUI
Not Available
7%
N/A
US
S
Scientific Games Corp
F:TJW
12.1
14%
0.9
US
P
PENN Entertainment Inc
SWB:PN1
25.7
52%
0.5
US
MGM Resorts International
NYSE:MGM
5.4
25%
0.2