Accel Entertainment Inc
NYSE:ACEL

Watchlist Manager
Accel Entertainment Inc Logo
Accel Entertainment Inc
NYSE:ACEL
Watchlist
Price: 9.97 USD -2.64% Market Closed
Market Cap: 853m USD

Relative Value

The Relative Value of one ACEL stock under the Base Case scenario is 18.61 USD. Compared to the current market price of 9.97 USD, Accel Entertainment Inc is Undervalued by 46%.

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.

ACEL Relative Value
Base Case
18.61 USD
Undervaluation 46%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
67
Median 3Y
0.8
Median 5Y
1.1
Industry
1.4
Forward
0.6
vs History
23
vs Industry
26
Median 3Y
19.7
Median 5Y
19.4
Industry
18.9
Forward
11.4
vs History
71
vs Industry
46
Median 3Y
7.4
Median 5Y
8
Industry
9.4
vs History
52
vs Industry
39
Median 3Y
11.5
Median 5Y
10.7
Industry
17.9
vs History
98
vs Industry
23
Median 3Y
4.6
Median 5Y
5.4
Industry
2.1
vs History
98
vs Industry
65
Median 3Y
1
Median 5Y
1.3
Industry
1.9
Forward
0.9
vs History
96
vs Industry
47
Median 3Y
3.4
Median 5Y
4.1
Industry
3.7
vs History
79
vs Industry
51
Median 3Y
7.5
Median 5Y
8.7
Industry
10.7
Forward
5.5
vs History
44
vs Industry
45
Median 3Y
11.9
Median 5Y
11.9
Industry
16.3
Forward
10.1
vs History
66
vs Industry
45
Median 3Y
9.6
Median 5Y
10.1
Industry
11.6
vs History
46
vs Industry
29
Median 3Y
20.2
Median 5Y
18.8
Industry
17.2
vs History
98
vs Industry
35
Median 3Y
1.9
Median 5Y
2.1
Industry
1.3

Multiples Across Competitors

ACEL Competitors Multiples
Accel Entertainment Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Accel Entertainment Inc
NYSE:ACEL
854.1m USD 0.7 24.2 7.2 12.5
IE
Flutter Entertainment PLC
LSE:FLTR
31.6B GBP 1.7 -27.3 37 52.3
US
Las Vegas Sands Corp
NYSE:LVS
27.7B USD 2.5 19.1 9.1 14.2
AU
Aristocrat Leisure Ltd
ASX:ALL
40.3B AUD 6.1 30.9 21.4 21.4
US
DraftKings Inc
NASDAQ:DKNG
17.3B USD 3.6 -34.1 -55.3 -29.6
HK
Galaxy Entertainment Group Ltd
HKEX:27
132.3B HKD 3 15.1 12.6 12.6
MO
Sands China Ltd
HKEX:1928
125.3B HKD 2.3 15.4 9.7 14.9
SE
Evolution AB (publ)
STO:EVO
155.2B SEK 6.5 11.5 8.7 9.6
ZA
Sun International Ltd
JSE:SUI
10.3B Zac 0 0 0 0
US
Scientific Games Corp
F:TJW
8.7B EUR 2.9 27.9 11.6 17.1
US
PENN Entertainment Inc
SWB:PN1
8.6B EUR 1.4 -30 25.8 88.9
P/E Multiple
Earnings Growth PEG
US
Accel Entertainment Inc
NYSE:ACEL
Average P/E: 20.6
24.2
32%
0.8
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -27.3 N/A N/A
US
Las Vegas Sands Corp
NYSE:LVS
19.1
18%
1.1
AU
Aristocrat Leisure Ltd
ASX:ALL
30.9
17%
1.8
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -34.1 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
15.1
15%
1
MO
Sands China Ltd
HKEX:1928
15.4
21%
0.7
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
27.9
36%
0.8
US
P
PENN Entertainment Inc
SWB:PN1
Negative Multiple: -30 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Accel Entertainment Inc
NYSE:ACEL
Average EV/EBITDA: 15.9
7.2
13%
0.6
IE
Flutter Entertainment PLC
LSE:FLTR
37
41%
0.9
US
Las Vegas Sands Corp
NYSE:LVS
9.1
12%
0.8
AU
Aristocrat Leisure Ltd
ASX:ALL
21.4
17%
1.3
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -55.3 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
12.6
24%
0.5
MO
Sands China Ltd
HKEX:1928
9.7
14%
0.7
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
11.6
14%
0.8
US
P
PENN Entertainment Inc
SWB:PN1
25.8
52%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Accel Entertainment Inc
NYSE:ACEL
Average EV/EBIT: 27.1
12.5
12%
1
IE
Flutter Entertainment PLC
LSE:FLTR
52.3
164%
0.3
US
Las Vegas Sands Corp
NYSE:LVS
14.2
14%
1
AU
Aristocrat Leisure Ltd
ASX:ALL
21.4
11%
1.9
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -29.6 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
12.6
12%
1.1
MO
Sands China Ltd
HKEX:1928
14.9
15%
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
17.1
18%
0.9
US
P
PENN Entertainment Inc
SWB:PN1
88.9
71%
1.3