G

Grand Korea Leisure Co Ltd
KRX:114090

Watchlist Manager
Grand Korea Leisure Co Ltd
KRX:114090
Watchlist
Price: 11 900 KRW 1.54%
Market Cap: 736.1B KRW
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one Grand Korea Leisure Co Ltd stock under the Base Case scenario is 11 923.11 KRW. Compared to the current market price of 11 900 KRW, Grand Korea Leisure Co Ltd is Fairly Valued.

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
11 923.11 KRW
Fairly Valued
Relative Value
Price
G
Worst Case
Base Case
Best Case

Valuation Multiples

1.9
P/S
P/S
Price to Sales
1.9
vs History
87
vs Industry
38
Median 3Y
2.4
Median 5Y
2.7
Industry
1.3
Forward
1.6
More Details
22.3
P/E
P/E
Price to Earnings
22.3
vs History
28
vs Industry
32
Median 3Y
21.2
Median 5Y
11.4
Industry
18.3
Forward
14
More Details
10.3
P/OCF
P/OCF
Price to OCF
10.3
vs History
34
vs Industry
39
Median 3Y
10.1
Median 5Y
8.9
Industry
9
More Details
18.3
P/FCFE
P/FCFE
Price to FCFE
18.3
vs History
36
vs Industry
30
Median 3Y
18.9
Median 5Y
11.4
Industry
17.2
More Details
1.8
P/B
P/B
Price to Book Value
1.8
vs History
74
vs Industry
49
Median 3Y
2.2
Median 5Y
2.1
Industry
2
More Details
1.1
EV/S
EV/S
Enterprise Value to Sales
1.1
vs History
92
vs Industry
66
Median 3Y
1.7
Median 5Y
2.1
Industry
1.8
Forward
0.9
More Details
6
EV/GP
EV/GP
Enterprise Value to Gross Profit
6
vs History
47
vs Industry
35
Median 3Y
6.7
Median 5Y
5.6
Industry
3.6
More Details
6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
6
vs History
46
vs Industry
61
Median 3Y
6.6
Median 5Y
5.6
Industry
10.4
Forward
4.8
More Details
11.1
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
11.1
vs History
28
vs Industry
53
Median 3Y
10.3
Median 5Y
5
Industry
16
Forward
6.8
More Details
5.9
EV/OCF
EV/OCF
Enterprise Value to OCF
5.9
vs History
44
vs Industry
63
Median 3Y
6.6
Median 5Y
5.5
Industry
11.2
More Details
6.4
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
6.4
vs History
41
vs Industry
56
Median 3Y
8.7
Median 5Y
5.4
Industry
16.6
More Details
1.6
EV/IC
EV/IC
Enterprise Value to IC
1.6
vs History
74
vs Industry
41
Median 3Y
2.1
Median 5Y
2
Industry
1.3
More Details

Multiples Across Competitors

Competitors Multiples
Grand Korea Leisure Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
Grand Korea Leisure Co Ltd
KRX:114090
736.1B KRW 1.9 22.3 6 11.1
IE
Flutter Entertainment PLC
LSE:FLTR
30.3B GBP 2.2 705 17 38.4
AU
Aristocrat Leisure Ltd
ASX:ALL
39B AUD 5.9 30 20.8 20.8
US
Las Vegas Sands Corp
NYSE:LVS
23B USD 2 15.9 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
16.7B USD 3.5 -32.9 -53.3 -28.5
HK
Galaxy Entertainment Group Ltd
HKEX:27
116.6B HKD 2.7 13.3 10.9 10.9
MO
Sands China Ltd
HKEX:1928
103.8B HKD 1.9 12.8 8.4 12.9
ZA
Sun International Ltd
JSE:SUI
9.7B Zac 0 0 0 0
ZA
Tsogo Sun Gaming Ltd
JSE:TSG
8.5B Zac 0 0 0 0
US
MGM Resorts International
NYSE:MGM
8.4B USD 0.5 11.2 5 7.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
G
Grand Korea Leisure Co Ltd
KRX:114090
Average EV/EBITDA: 10.7
6
18%
0.3
IE
Flutter Entertainment PLC
LSE:FLTR
17
38%
0.4
AU
Aristocrat Leisure Ltd
ASX:ALL
20.8
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: -53.3 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
10.9
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
G
Grand Korea Leisure Co Ltd
KRX:114090
Average EV/EBIT: 15.5
11.1
28%
0.4
IE
Flutter Entertainment PLC
LSE:FLTR
38.4
49%
0.8
AU
Aristocrat Leisure Ltd
ASX:ALL
20.8
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: -28.5 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
10.9
12%
0.9
MO
Sands China Ltd
HKEX:1928
12.9
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
7.5
9%
0.8

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 247,000+ 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.