Everi Holdings Inc
NYSE:EVRI

Watchlist Manager
Everi Holdings Inc Logo
Everi Holdings Inc
NYSE:EVRI
Watchlist
Price: 13.5 USD
Market Cap: 1.2B USD
Have any thoughts about
Everi Holdings Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one EVRI stock under the Base Case scenario is 22.27 USD. Compared to the current market price of 13.5 USD, Everi Holdings Inc is Undervalued by 39%.

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.

EVRI Relative Value
Base Case
22.27 USD
Undervaluation 39%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.5
P/S
P/S
Price to Sales
1.5
vs History
65
vs Industry
62
Median 3Y
1.6
Median 5Y
1.8
Industry
1.4
Forward
1.4
More Details
86.7
P/E
P/E
Price to Earnings
86.7
vs History
0
vs Industry
47
Median 3Y
11.6
Median 5Y
11.1
Industry
20.2
Forward
66.8
More Details
1.9
P/OCF
P/OCF
Price to OCF
1.9
vs History
88
vs Industry
70
Median 3Y
4.5
Median 5Y
4.8
Industry
9.8
More Details
3.6
P/FCFE
P/FCFE
Price to FCFE
3.6
vs History
57
vs Industry
40
Median 3Y
12.7
Median 5Y
8
Industry
18.6
More Details
5
P/B
P/B
Price to Book Value
5
vs History
55
vs Industry
29
Median 3Y
5.3
Median 5Y
5.3
Industry
2.2
More Details
2.4
EV/S
EV/S
Enterprise Value to Sales
2.4
vs History
74
vs Industry
45
Median 3Y
2.5
Median 5Y
3.1
Industry
1.9
Forward
2.3
More Details
3
EV/GP
EV/GP
Enterprise Value to Gross Profit
3
vs History
74
vs Industry
60
Median 3Y
3.2
Median 5Y
4
Industry
3.8
More Details
7.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
7.6
vs History
47
vs Industry
64
Median 3Y
6.6
Median 5Y
7.6
Industry
10.7
Forward
5.6
More Details
20.8
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
20.8
vs History
15
vs Industry
54
Median 3Y
10.7
Median 5Y
13.2
Industry
16.5
Forward
21.2
More Details
3.1
EV/OCF
EV/OCF
Enterprise Value to OCF
3.1
vs History
90
vs Industry
66
Median 3Y
6.8
Median 5Y
7.4
Industry
11.9
More Details
4.4
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
4.4
vs History
76
vs Industry
48
Median 3Y
12.3
Median 5Y
11.7
Industry
17.4
More Details
1.6
EV/IC
EV/IC
Enterprise Value to IC
1.6
vs History
71
vs Industry
48
Median 3Y
2
Median 5Y
1.9
Industry
1.3
More Details

Multiples Across Competitors

EVRI Competitors Multiples
Everi Holdings Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Everi Holdings Inc
NYSE:EVRI
1.1B USD 1.5 86.7 7.6 20.8
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 17.3
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 -44.9 -83.2 -38.3
SE
Evolution AB (publ)
STO:EVO
171.3B SEK 7.2 13 9.9 11
ZA
Sun International Ltd
JSE:SUI
10.9B Zac 0 0 0 0
ZA
Tsogo Sun Gaming Ltd
JSE:TSG
10.6B 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
US
Everi Holdings Inc
NYSE:EVRI
Average P/E: 29.7
86.7
-48%
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: -44.9 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
US
Everi Holdings Inc
NYSE:EVRI
Average EV/EBITDA: 16.3
7.6
11%
0.7
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
US
Everi Holdings Inc
NYSE:EVRI
Average EV/EBIT: 22.2
20.8
-31%
N/A
IE
Flutter Entertainment PLC
LSE:FLTR
60
1 731%
0
US
Las Vegas Sands Corp
NYSE:LVS
17.3
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: -38.3 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

Summary
EVRI intrinsic value, competitors valuation, and company profile.
DCF Valuation
EVRI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
EVRI stock valuation using valuation multiples.
Wall Street Estimates
EVRI 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
EVRI 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 210,700+ 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

© 2024 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.