Sportradar Group AG
NASDAQ:SRAD

Watchlist Manager
Sportradar Group AG Logo
Sportradar Group AG
NASDAQ:SRAD
Watchlist
Price: 22.16 USD -1.51% Market Closed
Market Cap: 6.6B USD

Relative Value

The Relative Value of one SRAD stock under the Base Case scenario is 16.7 USD. Compared to the current market price of 22.16 USD, Sportradar Group AG is Overvalued by 25%.

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.

SRAD Relative Value
Base Case
16.7 USD
Overvaluation 25%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
18
vs Industry
12
Median 3Y
4.2
Median 5Y
4.3
Industry
1.4
Forward
4.8
vs History
31
vs Industry
3
Median 3Y
115.1
Median 5Y
118.6
Industry
18.9
Forward
80.8
vs History
40
vs Industry
20
Median 3Y
16.5
Median 5Y
17.2
Industry
9.4
vs History
0
vs Industry
0
Median 3Y
-7.4
Median 5Y
-6.5
Industry
17.9
vs History
4
vs Industry
10
Median 3Y
3.8
Median 5Y
4.2
Industry
2.1
vs History
18
vs Industry
15
Median 3Y
3.7
Median 5Y
3.9
Industry
1.9
Forward
4.6
vs History
15
vs Industry
27
Median 3Y
4.9
Median 5Y
5.1
Industry
3.7
vs History
29
vs Industry
26
Median 3Y
12
Median 5Y
12.3
Industry
10.7
Forward
21.1
vs History
54
vs Industry
10
Median 3Y
51.4
Median 5Y
54
Industry
16.3
Forward
32.2
vs History
34
vs Industry
25
Median 3Y
14.1
Median 5Y
15.2
Industry
11.6
vs History
54
vs Industry
13
Median 3Y
53.9
Median 5Y
55.7
Industry
17.2
vs History
20
vs Industry
14
Median 3Y
2.8
Median 5Y
2.8
Industry
1.3

Multiples Across Competitors

SRAD Competitors Multiples
Sportradar Group AG Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CH
Sportradar Group AG
NASDAQ:SRAD
6.6B USD 5.5 179.4 13.9 43.1
IE
Flutter Entertainment PLC
LSE:FLTR
32.5B GBP 1.7 -28.1 37.9 53.6
US
Las Vegas Sands Corp
NYSE:LVS
27.9B USD 2.5 19.3 9.2 14.3
AU
Aristocrat Leisure Ltd
ASX:ALL
40.9B AUD 6.2 31.3 21.7 21.7
HK
Galaxy Entertainment Group Ltd
HKEX:27
137.6B HKD 3.2 15.7 13.2 13.2
US
DraftKings Inc
NASDAQ:DKNG
17.3B USD 3.6 -34.1 -55.3 -29.6
MO
Sands China Ltd
HKEX:1928
132.2B HKD 2.4 16.3 17.1 17.1
SE
Evolution AB (publ)
STO:EVO
155.2B SEK 6.5 11.5 8.7 9.6
ZA
Sun International Ltd
JSE:SUI
10.4B Zac 0 0 0 0
US
Scientific Games Corp
F:TJW
9.4B EUR 3.2 30.2 12.3 18.1
US
PENN Entertainment Inc
SWB:PN1
8.8B EUR 1.4 -30.5 26.1 89.8
P/E Multiple
Earnings Growth PEG
CH
Sportradar Group AG
NASDAQ:SRAD
Average P/E: 43.4
179.4
83%
2.2
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -28.1 N/A N/A
US
Las Vegas Sands Corp
NYSE:LVS
19.3
19%
1
AU
Aristocrat Leisure Ltd
ASX:ALL
31.3
17%
1.8
HK
Galaxy Entertainment Group Ltd
HKEX:27
15.7
27%
0.6
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -34.1 N/A N/A
MO
Sands China Ltd
HKEX:1928
16.3
38%
0.4
SE
Evolution AB (publ)
STO:EVO
11.5
10%
1.2
ZA
S
Sun International Ltd
JSE:SUI
Not Available
11%
N/A
US
S
Scientific Games Corp
F:TJW
30.2
23%
1.3
US
P
PENN Entertainment Inc
SWB:PN1
Negative Multiple: -30.5 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CH
Sportradar Group AG
NASDAQ:SRAD
Average EV/EBITDA: 17.8
13.9
0%
N/A
IE
Flutter Entertainment PLC
LSE:FLTR
37.9
41%
0.9
US
Las Vegas Sands Corp
NYSE:LVS
9.2
12%
0.8
AU
Aristocrat Leisure Ltd
ASX:ALL
21.7
17%
1.3
HK
Galaxy Entertainment Group Ltd
HKEX:27
13.2
24%
0.6
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -55.3 N/A N/A
MO
Sands China Ltd
HKEX:1928
17.1
31%
0.6
SE
Evolution AB (publ)
STO:EVO
8.7
9%
1
ZA
S
Sun International Ltd
JSE:SUI
Not Available
7%
N/A
US
S
Scientific Games Corp
F:TJW
12.3
14%
0.9
US
P
PENN Entertainment Inc
SWB:PN1
26.1
52%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CH
Sportradar Group AG
NASDAQ:SRAD
Average EV/EBIT: 31.2
43.1
N/A N/A
IE
Flutter Entertainment PLC
LSE:FLTR
53.6
164%
0.3
US
Las Vegas Sands Corp
NYSE:LVS
14.3
14%
1
AU
Aristocrat Leisure Ltd
ASX:ALL
21.7
11%
2
HK
Galaxy Entertainment Group Ltd
HKEX:27
13.2
12%
1.1
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -29.6 N/A N/A
MO
Sands China Ltd
HKEX:1928
17.1
15%
1.1
SE
Evolution AB (publ)
STO:EVO
9.6
8%
1.2
ZA
S
Sun International Ltd
JSE:SUI
Not Available
7%
N/A
US
S
Scientific Games Corp
F:TJW
18.1
18%
1
US
P
PENN Entertainment Inc
SWB:PN1
89.8
71%
1.3