Evolution AB (publ)
STO:EVO

Watchlist Manager
Evolution AB (publ) Logo
Evolution AB (publ)
STO:EVO
Watchlist
Price: 825.4 SEK 1.13% Market Closed
Market Cap: 174.8B SEK
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one EVO stock under the Base Case scenario is 977.97 SEK. Compared to the current market price of 825.4 SEK, Evolution AB (publ) is Undervalued by 16%.

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.

EVO Relative Value
Base Case
977.97 SEK
Undervaluation 16%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

7.1
P/S
P/S
Price to Sales
7.1
vs History
92
vs Industry
10
Median 3Y
13
Median 5Y
15.9
Industry
1.4
Forward
6.7
More Details
12.6
P/E
P/E
Price to Earnings
12.6
vs History
92
vs Industry
44
Median 3Y
22.3
Median 5Y
28.4
Industry
18.9
Forward
12.6
More Details
12
P/OCF
P/OCF
Price to OCF
12
vs History
92
vs Industry
31
Median 3Y
21.3
Median 5Y
26.8
Industry
9.4
More Details
13.6
P/FCFE
P/FCFE
Price to FCFE
13.6
vs History
92
vs Industry
34
Median 3Y
23.9
Median 5Y
30.8
Industry
18.1
More Details
3.9
P/B
P/B
Price to Book Value
3.9
vs History
92
vs Industry
21
Median 3Y
5.7
Median 5Y
6.4
Industry
2.1
More Details
6.7
EV/S
EV/S
Enterprise Value to Sales
6.7
vs History
92
vs Industry
13
Median 3Y
12.7
Median 5Y
15.7
Industry
1.8
Forward
6.4
More Details
N/A
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.7
More Details
9.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
9.6
vs History
92
vs Industry
42
Median 3Y
18.3
Median 5Y
23.2
Industry
10.6
Forward
9.6
More Details
10.5
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
10.5
vs History
92
vs Industry
51
Median 3Y
20.3
Median 5Y
25.7
Industry
16.3
Forward
10.6
More Details
11.5
EV/OCF
EV/OCF
Enterprise Value to OCF
11.5
vs History
92
vs Industry
39
Median 3Y
20.8
Median 5Y
26.4
Industry
11.5
More Details
12.8
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
12.8
vs History
92
vs Industry
41
Median 3Y
22.9
Median 5Y
29.5
Industry
16.7
More Details
3.3
EV/IC
EV/IC
Enterprise Value to IC
3.3
vs History
92
vs Industry
16
Median 3Y
5.2
Median 5Y
5.9
Industry
1.3
More Details

Multiples Across Competitors

EVO Competitors Multiples
Evolution AB (publ) Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Evolution AB (publ)
STO:EVO
170.5B SEK 7.1 12.6 9.6 10.5
IE
Flutter Entertainment PLC
LSE:FLTR
30.7B GBP 2.2 714.7 17.2 38.9
AU
Aristocrat Leisure Ltd
ASX:ALL
40.4B AUD 6.1 31 21.5 21.5
US
Las Vegas Sands Corp
NYSE:LVS
25.5B USD 2.3 19.6 8.8 13.9
US
DraftKings Inc
NASDAQ:DKNG
16.9B USD 3.5 -33.3 -54 -28.9
HK
Galaxy Entertainment Group Ltd
HKEX:27
123.6B HKD 2.8 14.1 9.2 13.3
MO
Sands China Ltd
HKEX:1928
113.3B HKD 2.1 14 9 13.8
ZA
Sun International Ltd
JSE:SUI
9.8B Zac 0 0 0 0
US
MGM Resorts International
NYSE:MGM
9.3B USD 0.5 12.5 5.4 8.1
US
Wynn Resorts Ltd
NASDAQ:WYNN
8.8B USD 1.2 17.6 8.8 13.4
ZA
Tsogo Sun Gaming Ltd
JSE:TSG
8.6B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Evolution AB (publ)
STO:EVO
Average EV/EBITDA: 11.2
9.6
8%
1.2
IE
Flutter Entertainment PLC
LSE:FLTR
17.2
38%
0.5
AU
Aristocrat Leisure Ltd
ASX:ALL
21.5
17%
1.3
US
Las Vegas Sands Corp
NYSE:LVS
8.8
12%
0.7
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -54 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
9.2
14%
0.7
MO
Sands China Ltd
HKEX:1928
9
14%
0.6
ZA
S
Sun International Ltd
JSE:SUI
Not Available
5%
N/A
US
MGM Resorts International
NYSE:MGM
5.4
23%
0.2
US
Wynn Resorts Ltd
NASDAQ:WYNN
8.8
7%
1.3
ZA
T
Tsogo Sun Gaming Ltd
JSE:TSG
Not Available
-2%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Evolution AB (publ)
STO:EVO
Average EV/EBIT: 16.7
10.5
8%
1.3
IE
Flutter Entertainment PLC
LSE:FLTR
38.9
49%
0.8
AU
Aristocrat Leisure Ltd
ASX:ALL
21.5
11%
2
US
Las Vegas Sands Corp
NYSE:LVS
13.9
14%
1
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -28.9 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
13.3
17%
0.8
MO
Sands China Ltd
HKEX:1928
13.8
15%
0.9
ZA
S
Sun International Ltd
JSE:SUI
Not Available N/A N/A
US
MGM Resorts International
NYSE:MGM
8.1
9%
0.9
US
Wynn Resorts Ltd
NASDAQ:WYNN
13.4
5%
2.7
ZA
T
Tsogo Sun Gaming Ltd
JSE:TSG
Not Available
-2%
N/A

See Also

Summary
EVO intrinsic value, competitors valuation, and company profile.
DCF Valuation
EVO stock valuation using Discount Cash Flow valuation method.
Relative Valuation
EVO stock valuation using valuation multiples.
Wall Street Estimates
EVO 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
EVO 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 248,800+ 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

© 2025 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.