Kambi Group PLC
STO:KAMBI
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (5.1), the stock would be worth kr117.21 (10% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 5.6 | kr129.6 |
0%
|
| 3-Year Average | 5.1 | kr117.21 |
-10%
|
| 5-Year Average | 6 | kr138.61 |
+7%
|
| Industry Average | 0.5 | kr11.84 |
-91%
|
| Country Average | 0.5 | kr11.84 |
-91%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
kr3B
|
/ |
Jan 2026
€52.5m
|
= |
|
|
kr3B
|
/ |
Dec 2026
€60.5m
|
= |
|
|
kr3B
|
/ |
Dec 2027
€68.9m
|
= |
|
|
kr3B
|
/ |
Dec 2028
€78.1m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| MT |
K
|
Kambi Group PLC
STO:KAMBI
|
3.5B SEK | 5.6 | 47.6 | |
| US |
|
Las Vegas Sands Corp
NYSE:LVS
|
38.4B USD | 10.7 | 23.6 | |
| AU |
|
Aristocrat Leisure Ltd
ASX:ALL
|
29.5B AUD | 14.9 | 18 | |
| HK |
|
Galaxy Entertainment Group Ltd
HKEX:27
|
149.8B HKD | 10.1 | 14.1 | |
| IE |
|
Flutter Entertainment PLC
LSE:FLTR
|
14B GBP | 10.6 | -43.9 | |
| MO |
|
Sands China Ltd
HKEX:1928
|
138.6B HKD | 10.8 | 19.8 | |
| SE |
|
Evolution AB (publ)
STO:EVO
|
125.2B SEK | 7.5 | 10.7 | |
| GR |
O
|
Organization of Football Prognostics SA
ATHEX:ALWN
|
9.6B EUR | 11.6 | 20.2 | |
| US |
|
DraftKings Inc
NASDAQ:DKNG
|
11.1B USD | 42.7 | 3 002.2 | |
| US |
|
Wynn Resorts Ltd
NASDAQ:WYNN
|
11.1B USD | 11.2 | 33.9 | |
| ZA |
S
|
Sun International Ltd
JSE:SUI
|
10.8B ZAR | 4.6 | 6.7 |
Market Distribution
| Min | 0 |
| 30th Percentile | 0.5 |
| Median | 0.5 |
| 70th Percentile | 0.6 |
| Max | 7.8 |
Other Multiples
Kambi Group PLC
Glance View
Kambi Group Plc provides sports betting solutions to business-to-customer operators. The company employs 942 full-time employees The company went IPO on 2014-06-02. The firm is engaged in the provision of managed sports betting services. The firm services consist of an offering from front-end user interface through to odds compiling, customer intelligence and risk management, built on in-house developed software. The firm's subsidiaries include Kambi Malta Limited, Kambi Spain plc, Sports Information Services Limited, Sports Information Services Limited, Kambi Services Limited, Kambi Services Limited, Global Technology & Sports Limited, Kambi Philippines Inc., Kambi Sports Solutions (Alderney) Limited, Kambi Australia Pty Ltd and Sports Analytics Services srl.
