R

RGB International Bhd
KLSE:RGB

Watchlist Manager
RGB International Bhd
KLSE:RGB
Watchlist
Price: 0.39 MYR Market Closed
Market Cap: 600.9m MYR
Have any thoughts about
RGB International Bhd?
Write Note

Relative Value

The Relative Value of one RGB stock under the Base Case scenario is 0.59 MYR. Compared to the current market price of 0.39 MYR, RGB International Bhd 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.

RGB Relative Value
Base Case
0.59 MYR
Undervaluation 34%
Relative Value
Price
R
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
11
vs Industry
62
Median 3Y
0.9
Median 5Y
0.9
Industry
1.4
Forward
0.7
vs History
4
vs Industry
33
Median 3Y
11.6
Median 5Y
6.2
Industry
20.2
Forward
5.3
vs History
26
vs Industry
50
Median 3Y
5.7
Median 5Y
5.9
Industry
9.8
vs History
4
vs Industry
40
Median 3Y
4.9
Median 5Y
2.8
Industry
18.6
vs History
4
vs Industry
33
Median 3Y
1.5
Median 5Y
1
Industry
2.2
vs History
22
vs Industry
77
Median 3Y
0.7
Median 5Y
0.8
Industry
1.9
Forward
0.5
vs History
42
vs Industry
42
Median 3Y
4.6
Median 5Y
4.2
Industry
3.8
vs History
4
vs Industry
60
Median 3Y
3.7
Median 5Y
3.7
Industry
10.7
Forward
2.4
vs History
vs Industry
47
Median 3Y
4.5
Median 5Y
3.9
Industry
16.5
Forward
3.4
vs History
34
vs Industry
64
Median 3Y
4.6
Median 5Y
4.7
Industry
11.9
vs History
19
vs Industry
54
Median 3Y
7.8
Median 5Y
4.2
Industry
17.4
vs History
7
vs Industry
17
Median 3Y
0.9
Median 5Y
0.7
Industry
1.3

Multiples Across Competitors

RGB Competitors Multiples
RGB International Bhd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
RGB International Bhd
KLSE:RGB
600.9m MYR 1.2 26.9 9.9 0
IE
Flutter Entertainment PLC
LSE:FLTR
36.8B GBP 2 -31.8 42.5 60
US
Las Vegas Sands Corp
NYSE:LVS
37.4B USD 3.3 25 11.3 17.3
AU
Aristocrat Leisure Ltd
ASX:ALL
43.3B AUD 6.6 33.2 23 23
MO
Sands China Ltd
HKEX:1928
174B HKD 3.1 21.2 12.8 19.8
HK
Galaxy Entertainment Group Ltd
HKEX:27
147.8B HKD 3.6 17.8 17.5 17.5
US
DraftKings Inc
NASDAQ:DKNG
18.5B USD 4.1 -44.9 -82 -38.3
SE
Evolution AB (publ)
STO:EVO
171.3B SEK 7.2 13 9.9 11
ZA
Sun International Ltd
JSE:SUI
10.9B Zac 0 0 0 0
ZA
Tsogo Sun Gaming Ltd
JSE:TSG
10.6B Zac 0 0 0 0
US
MGM Resorts International
NYSE:MGM
10.2B USD 0.6 11.4 5.4 8
P/E Multiple
Earnings Growth P/E to Growth
MY
R
RGB International Bhd
KLSE:RGB
Average P/E: 21.2
26.9
427%
0.1
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -31.8 N/A N/A
US
Las Vegas Sands Corp
NYSE:LVS
25
87%
0.3
AU
Aristocrat Leisure Ltd
ASX:ALL
33.2
59%
0.6
MO
Sands China Ltd
HKEX:1928
21.2
152%
0.1
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.8
88%
0.2
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -44.9 N/A N/A
SE
Evolution AB (publ)
STO:EVO
13
41%
0.3
ZA
S
Sun International Ltd
JSE:SUI
Not Available
38%
N/A
ZA
T
Tsogo Sun Gaming Ltd
JSE:TSG
Not Available N/A N/A
US
MGM Resorts International
NYSE:MGM
11.4
-27%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
R
RGB International Bhd
KLSE:RGB
Average EV/EBITDA: 16.5
9.9
68%
0.1
IE
Flutter Entertainment PLC
LSE:FLTR
42.5
176%
0.2
US
Las Vegas Sands Corp
NYSE:LVS
11.3
45%
0.3
AU
Aristocrat Leisure Ltd
ASX:ALL
23
59%
0.4
MO
Sands China Ltd
HKEX:1928
12.8
50%
0.3
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.5
78%
0.2
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -82 N/A N/A
SE
Evolution AB (publ)
STO:EVO
9.9
51%
0.2
ZA
S
Sun International Ltd
JSE:SUI
Not Available
23%
N/A
ZA
T
Tsogo Sun Gaming Ltd
JSE:TSG
Not Available N/A N/A
US
MGM Resorts International
NYSE:MGM
5.4
106%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
R
RGB International Bhd
KLSE:RGB
Average EV/EBIT: 22.4
Not Available
128%
N/A
IE
Flutter Entertainment PLC
LSE:FLTR
60
1 731%
0
US
Las Vegas Sands Corp
NYSE:LVS
17.3
53%
0.3
AU
Aristocrat Leisure Ltd
ASX:ALL
23
35%
0.6
MO
Sands China Ltd
HKEX:1928
19.8
73%
0.3
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.5
95%
0.2
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -38.3 N/A N/A
SE
Evolution AB (publ)
STO:EVO
11
53%
0.2
ZA
S
Sun International Ltd
JSE:SUI
Not Available
24%
N/A
ZA
T
Tsogo Sun Gaming Ltd
JSE:TSG
Not Available N/A N/A
US
MGM Resorts International
NYSE:MGM
8
13%
0.6

See Also

Discover More
Back to Top