K

Kambi Group PLC
STO:KAMBI

Watchlist Manager
Kambi Group PLC
STO:KAMBI
Watchlist
Price: 97.55 SEK -1.91%
Market Cap: 2.9B SEK
Have any thoughts about
Kambi Group PLC?
Write Note

Relative Value

The Relative Value of one KAMBI stock under the Base Case scenario is 175.96 SEK. Compared to the current market price of 97.55 SEK, Kambi Group PLC is Undervalued by 45%.

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.

KAMBI Relative Value
Base Case
175.96 SEK
Undervaluation 45%
Relative Value
Price
K
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
40
Median 3Y
2.8
Median 5Y
3.6
Industry
1.4
Forward
1.4
vs History
79
vs Industry
34
Median 3Y
18.7
Median 5Y
21.1
Industry
20.2
Forward
13.7
vs History
98
vs Industry
48
Median 3Y
8.1
Median 5Y
10.5
Industry
9.8
vs History
76
vs Industry
Median 3Y
23.6
Median 5Y
31.7
Industry
18.6
vs History
95
vs Industry
50
Median 3Y
3
Median 5Y
3.6
Industry
2.2
vs History
96
vs Industry
53
Median 3Y
2.5
Median 5Y
3.4
Industry
1.9
Forward
1.1
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.8
vs History
96
vs Industry
65
Median 3Y
7.1
Median 5Y
7.7
Industry
10.7
Forward
3.4
vs History
79
vs Industry
39
Median 3Y
13.2
Median 5Y
14.8
Industry
16.5
Forward
9.9
vs History
98
vs Industry
59
Median 3Y
7.3
Median 5Y
9.5
Industry
11.9
vs History
85
vs Industry
19
Median 3Y
16.2
Median 5Y
23.3
Industry
17.4
vs History
92
vs Industry
35
Median 3Y
2.9
Median 5Y
4.5
Industry
1.3

Multiples Across Competitors

KAMBI Competitors Multiples
Kambi Group 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
MT
Kambi Group PLC
STO:KAMBI
2.9B SEK 1.4 16 3.4 10.8
IE
Flutter Entertainment PLC
LSE:FLTR
36.8B GBP 2 -31.8 42.5 60
US
Las Vegas Sands Corp
NYSE:LVS
37.4B USD 3.3 25 11.3 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
18.5B USD 4.1 -44.9 -82 -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
10.2B USD 0.6 11.4 5.4 8
P/E Multiple
Earnings Growth P/E to Growth
MT
K
Kambi Group PLC
STO:KAMBI
Average P/E: 19.6
16
51%
0.3
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
MT
K
Kambi Group PLC
STO:KAMBI
Average EV/EBITDA: 15.7
3.4
10%
0.4
IE
Flutter Entertainment PLC
LSE:FLTR
42.5
176%
0.2
US
Las Vegas Sands Corp
NYSE:LVS
11.3
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: -82 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
MT
K
Kambi Group PLC
STO:KAMBI
Average EV/EBIT: 20.9
10.8
8%
1.3
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

Discover More
Back to Top