Bragg Gaming Group Inc
TSX:BRAG

Watchlist Manager
Bragg Gaming Group Inc Logo
Bragg Gaming Group Inc
TSX:BRAG
Watchlist
Price: 4.98 CAD 0.61% Market Closed
Market Cap: 124.5m CAD
Have any thoughts about
Bragg Gaming Group Inc?
Write Note

Relative Value

The Relative Value of one BRAG stock under the Base Case scenario is 9.42 CAD. Compared to the current market price of 4.98 CAD, Bragg Gaming Group Inc is Undervalued by 47%.

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.

BRAG Relative Value
Base Case
9.42 CAD
Undervaluation 47%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
49
Median 3Y
1.2
Median 5Y
1.4
Industry
1.4
Forward
0.8
vs History
vs Industry
Median 3Y
-20.4
Median 5Y
-16.3
Industry
20.2
Forward
-13.9
vs History
84
vs Industry
23
Median 3Y
14.9
Median 5Y
14.1
Industry
9.8
vs History
31
vs Industry
Median 3Y
-17
Median 5Y
9.8
Industry
18.6
vs History
84
vs Industry
47
Median 3Y
1.5
Median 5Y
1.6
Industry
2.2
vs History
92
vs Industry
58
Median 3Y
1.2
Median 5Y
1.2
Industry
1.9
Forward
0.8
vs History
92
vs Industry
58
Median 3Y
2.2
Median 5Y
2.6
Industry
3.8
vs History
73
vs Industry
44
Median 3Y
9.3
Median 5Y
9.8
Industry
10.7
Forward
5.2
vs History
vs Industry
Median 3Y
-30.6
Median 5Y
-30.6
Industry
16.5
Forward
-24.2
vs History
84
vs Industry
29
Median 3Y
13.8
Median 5Y
12.7
Industry
11.9
vs History
25
vs Industry
10
Median 3Y
-27.7
Median 5Y
-13.2
Industry
17.4
vs History
82
vs Industry
43
Median 3Y
1.2
Median 5Y
1.2
Industry
1.3

Multiples Across Competitors

BRAG Competitors Multiples
Bragg Gaming Group Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Bragg Gaming Group Inc
TSX:BRAG
124.5m CAD 0.8 -15.8 6.5 -21.7
IE
Flutter Entertainment PLC
LSE:FLTR
37.5B GBP 2 -32.4 43.3 61.1
US
Las Vegas Sands Corp
NYSE:LVS
37.9B USD 3.3 25.2 11.5 17.5
AU
Aristocrat Leisure Ltd
ASX:ALL
42.8B AUD 6.5 33 22.7 22.7
MO
Sands China Ltd
HKEX:1928
172.4B HKD 3.1 21 12.7 19.7
HK
Galaxy Entertainment Group Ltd
HKEX:27
150B HKD 3.6 18 17.8 17.8
US
DraftKings Inc
NASDAQ:DKNG
19.7B USD 4.3 -47.2 -87 -40.6
SE
Evolution AB (publ)
STO:EVO
190.7B SEK 8 14.4 11.1 12.3
ZA
Sun International Ltd
JSE:SUI
10.7B 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
10.1B USD 0.6 11.2 5.4 7.9
P/E Multiple
Earnings Growth P/E to Growth
CA
Bragg Gaming Group Inc
TSX:BRAG
Average P/E: 20.5
Negative Multiple: -15.8
N/A N/A
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -32.4 N/A N/A
US
Las Vegas Sands Corp
NYSE:LVS
25.2
87%
0.3
AU
Aristocrat Leisure Ltd
ASX:ALL
33
59%
0.6
MO
Sands China Ltd
HKEX:1928
21
152%
0.1
HK
Galaxy Entertainment Group Ltd
HKEX:27
18
88%
0.2
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -47.2 N/A N/A
SE
Evolution AB (publ)
STO:EVO
14.4
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
11.2
-27%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Bragg Gaming Group Inc
TSX:BRAG
Average EV/EBITDA: 16.4
6.5
68%
0.1
IE
Flutter Entertainment PLC
LSE:FLTR
43.3
176%
0.2
US
Las Vegas Sands Corp
NYSE:LVS
11.5
45%
0.3
AU
Aristocrat Leisure Ltd
ASX:ALL
22.7
59%
0.4
MO
Sands China Ltd
HKEX:1928
12.7
50%
0.3
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.8
78%
0.2
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -87 N/A N/A
SE
Evolution AB (publ)
STO:EVO
11.1
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
CA
Bragg Gaming Group Inc
TSX:BRAG
Average EV/EBIT: 22.7
Negative Multiple: -21.7
N/A N/A
IE
Flutter Entertainment PLC
LSE:FLTR
61.1
1 731%
0
US
Las Vegas Sands Corp
NYSE:LVS
17.5
53%
0.3
AU
Aristocrat Leisure Ltd
ASX:ALL
22.7
35%
0.6
MO
Sands China Ltd
HKEX:1928
19.7
73%
0.3
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.8
95%
0.2
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -40.6 N/A N/A
SE
Evolution AB (publ)
STO:EVO
12.3
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
7.9
13%
0.6

See Also

Discover More
Back to Top