N

Nagacorp Ltd
HKEX:3918

Watchlist Manager
Nagacorp Ltd
HKEX:3918
Watchlist
Price: 3.61 HKD 0.28%
Market Cap: 16B HKD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one Nagacorp Ltd stock under the Base Case scenario is 5.45 HKD. Compared to the current market price of 3.61 HKD, Nagacorp Ltd is Undervalued by 34%.

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
5.45 HKD
Undervaluation 34%
Relative Value
Price
N
Worst Case
Base Case
Best Case

Valuation Multiples

3.6
P/S
P/S
Price to Sales
3.6
vs History
76
vs Industry
19
Median 3Y
4.7
Median 5Y
4.8
Industry
1.4
Forward
3.3
More Details
21.9
P/E
P/E
Price to Earnings
21.9
vs History
33
vs Industry
29
Median 3Y
15.5
Median 5Y
17.1
Industry
19.4
Forward
15
More Details
6.3
P/OCF
P/OCF
Price to OCF
6.3
vs History
84
vs Industry
51
Median 3Y
8.5
Median 5Y
8.8
Industry
9.5
More Details
7
P/FCFE
P/FCFE
Price to FCFE
7
vs History
79
vs Industry
43
Median 3Y
12.5
Median 5Y
15.5
Industry
18.8
More Details
1
P/B
P/B
Price to Book Value
1
vs History
82
vs Industry
60
Median 3Y
1.2
Median 5Y
2.1
Industry
2.1
More Details
3.7
EV/S
EV/S
Enterprise Value to Sales
3.7
vs History
69
vs Industry
22
Median 3Y
5.2
Median 5Y
5.1
Industry
1.9
Forward
3.4
More Details
4.6
EV/GP
EV/GP
Enterprise Value to Gross Profit
4.6
vs History
82
vs Industry
38
Median 3Y
6.6
Median 5Y
7.9
Industry
3.8
More Details
10.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
10.3
vs History
71
vs Industry
38
Median 3Y
15.7
Median 5Y
15.9
Industry
10.7
Forward
9.3
More Details
10.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
10.3
vs History
65
vs Industry
51
Median 3Y
10.8
Median 5Y
14.5
Industry
16.5
Forward
14.2
More Details
6.4
EV/OCF
EV/OCF
Enterprise Value to OCF
6.4
vs History
80
vs Industry
58
Median 3Y
9.5
Median 5Y
9.7
Industry
11.7
More Details
7.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
7.7
vs History
65
vs Industry
50
Median 3Y
8.4
Median 5Y
12.6
Industry
17.1
More Details
0.8
EV/IC
EV/IC
Enterprise Value to IC
0.8
vs History
82
vs Industry
62
Median 3Y
1.1
Median 5Y
1.7
Industry
1.3
More Details

Multiples Across Competitors

Competitors Multiples
Nagacorp Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
KH
Nagacorp Ltd
HKEX:3918
15.9B HKD 3.6 21.9 10.3 10.3
IE
Flutter Entertainment PLC
LSE:FLTR
32.6B GBP 1.7 -28.2 37.8 53.5
US
Las Vegas Sands Corp
NYSE:LVS
29.2B USD 2.6 20.2 9.6 14.8
AU
Aristocrat Leisure Ltd
ASX:ALL
40.9B AUD 6.2 31.3 21.6 21.6
US
DraftKings Inc
NASDAQ:DKNG
18.1B USD 3.8 -35.8 -58.8 -31.5
HK
Galaxy Entertainment Group Ltd
HKEX:27
140.4B HKD 3.2 16 13.5 13.5
MO
Sands China Ltd
HKEX:1928
134B HKD 2.4 16.5 17.3 17.3
SE
Evolution AB (publ)
STO:EVO
159.5B SEK 6.7 11.9 9 9.9
ZA
Sun International Ltd
JSE:SUI
10.4B Zac 0 0 0 0
US
Scientific Games Corp
F:TJW
9.5B EUR 3.2 30.4 12.4 18.2
US
MGM Resorts International
NYSE:MGM
9.3B USD 0.5 12.5 5.4 8.2
P/E Multiple
Earnings Growth PEG
KH
N
Nagacorp Ltd
HKEX:3918
Average P/E: 20.1
21.9
15%
1.5
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -28.2 N/A N/A
US
Las Vegas Sands Corp
NYSE:LVS
20.2
19%
1.1
AU
Aristocrat Leisure Ltd
ASX:ALL
31.3
17%
1.8
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -35.8 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
16
27%
0.6
MO
Sands China Ltd
HKEX:1928
16.5
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
30.4
23%
1.3
US
MGM Resorts International
NYSE:MGM
12.5
12%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KH
N
Nagacorp Ltd
HKEX:3918
Average EV/EBITDA: 15.2
10.3
8%
1.3
IE
Flutter Entertainment PLC
LSE:FLTR
37.8
41%
0.9
US
Las Vegas Sands Corp
NYSE:LVS
9.6
12%
0.8
AU
Aristocrat Leisure Ltd
ASX:ALL
21.6
17%
1.3
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -58.8 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
13.5
24%
0.6
MO
Sands China Ltd
HKEX:1928
17.3
31%
0.6
SE
Evolution AB (publ)
STO:EVO
9
9%
1
ZA
S
Sun International Ltd
JSE:SUI
Not Available
7%
N/A
US
S
Scientific Games Corp
F:TJW
12.4
14%
0.9
US
MGM Resorts International
NYSE:MGM
5.4
25%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KH
N
Nagacorp Ltd
HKEX:3918
Average EV/EBIT: 18.6
10.3
11%
0.9
IE
Flutter Entertainment PLC
LSE:FLTR
53.5
164%
0.3
US
Las Vegas Sands Corp
NYSE:LVS
14.8
14%
1.1
AU
Aristocrat Leisure Ltd
ASX:ALL
21.6
11%
2
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -31.5 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
13.5
12%
1.1
MO
Sands China Ltd
HKEX:1928
17.3
15%
1.2
SE
Evolution AB (publ)
STO:EVO
9.9
8%
1.2
ZA
S
Sun International Ltd
JSE:SUI
Not Available
7%
N/A
US
S
Scientific Games Corp
F:TJW
18.2
18%
1
US
MGM Resorts International
NYSE:MGM
8.2
9%
0.9

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
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
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 241,900+ 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.