Nexteq PLC
LSE:NXQ

Watchlist Manager
Nexteq PLC Logo
Nexteq PLC
LSE:NXQ
Watchlist
Price: 63.5 GBX Market Closed
Market Cap: 38.7m GBX
Have any thoughts about
Nexteq PLC?
Write Note

Relative Value

The Relative Value of one NXQ stock under the Base Case scenario is 168.1 GBX. Compared to the current market price of 63.5 GBX, Nexteq PLC is Undervalued by 62%.

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.

NXQ Relative Value
Base Case
168.1 GBX
Undervaluation 62%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
60
Median 3Y
1.1
Median 5Y
1.2
Industry
1.4
Forward
0
vs History
87
vs Industry
51
Median 3Y
12.1
Median 5Y
13
Industry
20.2
Forward
0.1
vs History
87
vs Industry
56
Median 3Y
7.9
Median 5Y
11.8
Industry
9.8
vs History
77
vs Industry
43
Median 3Y
6
Median 5Y
12.6
Industry
18.6
vs History
96
vs Industry
55
Median 3Y
1.8
Median 5Y
1.8
Industry
2.2
vs History
vs Industry
Median 3Y
-17.2
Median 5Y
-17.5
Industry
1.9
Forward
-0.3
vs History
vs Industry
Median 3Y
-57.7
Median 5Y
-53
Industry
3.8
vs History
vs Industry
Median 3Y
-150.2
Median 5Y
-151.6
Industry
10.7
Forward
-3.2
vs History
vs Industry
Median 3Y
-187.5
Median 5Y
-157.4
Industry
16.5
Forward
-5.1
vs History
vs Industry
Median 3Y
-151.4
Median 5Y
-155.8
Industry
11.9
vs History
vs Industry
0
Median 3Y
-148.8
Median 5Y
-150.2
Industry
17.4
vs History
vs Industry
Median 3Y
-26.9
Median 5Y
-28.2
Industry
1.3

Multiples Across Competitors

NXQ Competitors Multiples
Nexteq PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Nexteq PLC
LSE:NXQ
42.2m GBP 0.5 4.9 -154.4 -192.7
IE
Flutter Entertainment PLC
LSE:FLTR
36.8B GBP 2 -31.8 42.5 60
US
Las Vegas Sands Corp
NYSE:LVS
37.6B USD 3.3 25 11.4 17.4
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
18.8B USD 4.1 -45.1 -83.2 -38.8
SE
Evolution AB (publ)
STO:EVO
171.3B SEK 7.2 13 9.9 11
ZA
Sun International Ltd
JSE:SUI
10.8B Zac 0 0 0 0
ZA
Tsogo Sun Gaming Ltd
JSE:TSG
10.5B Zac 0 0 0 0
US
MGM Resorts International
NYSE:MGM
10.3B USD 0.6 11.4 5.4 8
P/E Multiple
Earnings Growth P/E to Growth
UK
Nexteq PLC
LSE:NXQ
Average P/E: 18.1
4.9
N/A N/A
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: -45.1 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
UK
Nexteq PLC
LSE:NXQ
Average EV/EBITDA: 17.5
Negative Multiple: -154.4
N/A N/A
IE
Flutter Entertainment PLC
LSE:FLTR
42.5
176%
0.2
US
Las Vegas Sands Corp
NYSE:LVS
11.4
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: -83.2 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
UK
Nexteq PLC
LSE:NXQ
Average EV/EBIT: 22.4
Negative Multiple: -192.7
N/A N/A
IE
Flutter Entertainment PLC
LSE:FLTR
60
1 731%
0
US
Las Vegas Sands Corp
NYSE:LVS
17.4
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: -38.8 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