Entain PLC
LSE:ENT

Watchlist Manager
Entain PLC Logo
Entain PLC
LSE:ENT
Watchlist
Price: 648.417 GBX -0.91% Market Closed
Market Cap: 4.1B GBX

Relative Value

The Relative Value of one ENT stock under the Base Case scenario is 1 809.119 GBX. Compared to the current market price of 648.417 GBX, Entain PLC is Undervalued by 64%.

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.

ENT Relative Value
Base Case
1 809.119 GBX
Undervaluation 64%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
62
Median 3Y
1.5
Median 5Y
1.6
Industry
1.4
Forward
0.8
vs History
vs Industry
3
Median 3Y
-5.5
Median 5Y
-5.4
Industry
19.4
Forward
14.6
vs History
96
vs Industry
46
Median 3Y
11.6
Median 5Y
11.8
Industry
9.5
vs History
36
vs Industry
22
Median 3Y
15.4
Median 5Y
20.6
Industry
18.8
vs History
38
vs Industry
31
Median 3Y
2.5
Median 5Y
2.5
Industry
2.1
vs History
90
vs Industry
51
Median 3Y
2
Median 5Y
2
Industry
1.9
Forward
1.4
vs History
85
vs Industry
56
Median 3Y
3.2
Median 5Y
3.2
Industry
3.8
vs History
95
vs Industry
53
Median 3Y
9.3
Median 5Y
9.5
Industry
10.7
Forward
6.5
vs History
74
vs Industry
35
Median 3Y
17.6
Median 5Y
21.2
Industry
16.5
Forward
10.2
vs History
82
vs Industry
33
Median 3Y
16.4
Median 5Y
15.9
Industry
11.7
vs History
28
vs Industry
24
Median 3Y
25.1
Median 5Y
24.4
Industry
17.1
vs History
79
vs Industry
57
Median 3Y
1
Median 5Y
1.3
Industry
1.3

Multiples Across Competitors

ENT Competitors Multiples
Entain PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IM
Entain PLC
LSE:ENT
4.2B GBP 0.8 -9.2 6.9 16.7
IE
Flutter Entertainment PLC
LSE:FLTR
32.7B GBP 1.7 -28.3 38.5 53.9
US
Las Vegas Sands Corp
NYSE:LVS
29.1B USD 2.6 20.2 9.5 14.7
AU
Aristocrat Leisure Ltd
ASX:ALL
42.5B AUD 6.4 32.6 22.5 22.5
US
DraftKings Inc
NASDAQ:DKNG
18.5B USD 3.9 -36.3 -61 -31.7
HK
Galaxy Entertainment Group Ltd
HKEX:27
140.2B HKD 3.2 16 13.5 13.5
MO
Sands China Ltd
HKEX:1928
136.3B HKD 2.5 16.8 17.5 17.5
SE
Evolution AB (publ)
STO:EVO
161.7B SEK 6.8 12 9.2 10
ZA
Sun International Ltd
JSE:SUI
10.3B 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
9.5B USD 0.5 12.7 5.5 8.2
P/E Multiple
Earnings Growth PEG
IM
Entain PLC
LSE:ENT
Average P/E: 20.1
Negative Multiple: -9.2
N/A N/A
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -28.3 N/A N/A
US
Las Vegas Sands Corp
NYSE:LVS
20.2
19%
1.1
AU
Aristocrat Leisure Ltd
ASX:ALL
32.6
17%
1.9
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -36.3 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
16
27%
0.6
MO
Sands China Ltd
HKEX:1928
16.8
38%
0.4
SE
Evolution AB (publ)
STO:EVO
12
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
12.7
12%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IM
Entain PLC
LSE:ENT
Average EV/EBITDA: 15.1
6.9
7%
1
IE
Flutter Entertainment PLC
LSE:FLTR
38.5
41%
0.9
US
Las Vegas Sands Corp
NYSE:LVS
9.5
12%
0.8
AU
Aristocrat Leisure Ltd
ASX:ALL
22.5
17%
1.3
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -61 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
13.5
24%
0.6
MO
Sands China Ltd
HKEX:1928
17.5
31%
0.6
SE
Evolution AB (publ)
STO:EVO
9.2
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
5.5
25%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IM
Entain PLC
LSE:ENT
Average EV/EBIT: 19.5
16.7
30%
0.6
IE
Flutter Entertainment PLC
LSE:FLTR
53.9
164%
0.3
US
Las Vegas Sands Corp
NYSE:LVS
14.7
14%
1.1
AU
Aristocrat Leisure Ltd
ASX:ALL
22.5
11%
2
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -31.7 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
13.5
12%
1.1
MO
Sands China Ltd
HKEX:1928
17.5
15%
1.2
SE
Evolution AB (publ)
STO:EVO
10
8%
1.3
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