M

Me 2 On Co Ltd
KOSDAQ:201490

Watchlist Manager
Me 2 On Co Ltd
KOSDAQ:201490
Watchlist
Price: 1 852 KRW 1.93%
Market Cap: 56.3B KRW

Relative Value

The Relative Value of one Me 2 On Co Ltd stock under the Base Case scenario is 2 210.73 KRW. Compared to the current market price of 1 852 KRW, Me 2 On Co Ltd is Undervalued by 16%.

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
2 210.73 KRW
Undervaluation 16%
Relative Value
Price
M
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
90
vs Industry
75
Median 3Y
1.1
Median 5Y
1.3
Industry
1.3
vs History
73
vs Industry
45
Median 3Y
13.9
Median 5Y
15.8
Industry
18.3
vs History
85
vs Industry
69
Median 3Y
4
Median 5Y
4.5
Industry
9
vs History
76
vs Industry
47
Median 3Y
5.4
Median 5Y
5.4
Industry
17.2
vs History
90
vs Industry
76
Median 3Y
0.7
Median 5Y
1.2
Industry
2
vs History
vs Industry
94
Median 3Y
0.2
Median 5Y
0.4
Industry
1.8
vs History
vs Industry
93
Median 3Y
0.4
Median 5Y
0.6
Industry
3.6
vs History
vs Industry
75
Median 3Y
0.9
Median 5Y
1.5
Industry
10.4
vs History
vs Industry
69
Median 3Y
1.1
Median 5Y
1.7
Industry
16
vs History
vs Industry
76
Median 3Y
1
Median 5Y
1.6
Industry
11.2
vs History
vs Industry
65
Median 3Y
1
Median 5Y
1.6
Industry
16.6
vs History
vs Industry
93
Median 3Y
0.1
Median 5Y
0.3
Industry
1.3

Multiples Across Competitors

Competitors Multiples
Me 2 On Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
Me 2 On Co Ltd
KOSDAQ:201490
56.7B KRW 0.6 12.8 -0.8 -1.2
IE
Flutter Entertainment PLC
LSE:FLTR
30.6B GBP 2.2 712.4 17.2 38.8
AU
Aristocrat Leisure Ltd
ASX:ALL
39B AUD 5.9 29.9 20.7 20.7
US
Las Vegas Sands Corp
NYSE:LVS
23.1B USD 2 16 7.9 12.3
SE
Evolution AB (publ)
STO:EVO
170.4B SEK 6.9 12.4 9.4 10.3
US
DraftKings Inc
NASDAQ:DKNG
16.8B USD 3.5 -33.1 -53.7 -28.8
HK
Galaxy Entertainment Group Ltd
HKEX:27
119.2B HKD 2.7 13.6 11.2 11.2
MO
Sands China Ltd
HKEX:1928
104.7B HKD 1.9 12.9 8.4 13
ZA
Sun International Ltd
JSE:SUI
9.6B Zac 0 0 0 0
ZA
Tsogo Sun Gaming Ltd
JSE:TSG
8.6B Zac 0 0 0 0
US
MGM Resorts International
NYSE:MGM
8.4B USD 0.5 11.3 5 7.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
M
Me 2 On Co Ltd
KOSDAQ:201490
Average EV/EBITDA: 11.4
Negative Multiple: -0.8
N/A N/A
IE
Flutter Entertainment PLC
LSE:FLTR
17.2
38%
0.5
AU
Aristocrat Leisure Ltd
ASX:ALL
20.7
17%
1.2
US
Las Vegas Sands Corp
NYSE:LVS
7.9
12%
0.7
SE
Evolution AB (publ)
STO:EVO
9.4
8%
1.2
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -53.7 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
11.2
24%
0.5
MO
Sands China Ltd
HKEX:1928
8.4
14%
0.6
ZA
S
Sun International Ltd
JSE:SUI
Not Available
5%
N/A
ZA
T
Tsogo Sun Gaming Ltd
JSE:TSG
Not Available
-2%
N/A
US
MGM Resorts International
NYSE:MGM
5
23%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
M
Me 2 On Co Ltd
KOSDAQ:201490
Average EV/EBIT: 16.3
Negative Multiple: -1.2
N/A N/A
IE
Flutter Entertainment PLC
LSE:FLTR
38.8
49%
0.8
AU
Aristocrat Leisure Ltd
ASX:ALL
20.7
11%
1.9
US
Las Vegas Sands Corp
NYSE:LVS
12.3
14%
0.9
SE
Evolution AB (publ)
STO:EVO
10.3
8%
1.3
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -28.8 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
11.2
12%
0.9
MO
Sands China Ltd
HKEX:1928
13
15%
0.9
ZA
S
Sun International Ltd
JSE:SUI
Not Available N/A N/A
ZA
T
Tsogo Sun Gaming Ltd
JSE:TSG
Not Available
-2%
N/A
US
MGM Resorts International
NYSE:MGM
7.6
9%
0.8