Bragg Gaming Group Inc
TSX:BRAG

Watchlist Manager
Bragg Gaming Group Inc Logo
Bragg Gaming Group Inc
TSX:BRAG
Watchlist
Price: 3.62 CAD 16.77% Market Closed
Market Cap: 90.6m CAD

Relative Value

The Relative Value of one BRAG stock under the Base Case scenario is 8.97 CAD. Compared to the current market price of 3.62 CAD, Bragg Gaming Group Inc is Undervalued by 60%.

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
8.97 CAD
Undervaluation 60%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
55
Median 3Y
1
Median 5Y
1.2
Industry
1.4
Forward
0.5
vs History
vs Industry
Median 3Y
-20.6
Median 5Y
-18
Industry
20
Forward
-7.7
vs History
88
vs Industry
47
Median 3Y
9.8
Median 5Y
14.1
Industry
9.5
vs History
vs Industry
26
Median 3Y
-7.2
Median 5Y
-7.2
Industry
18.1
vs History
93
vs Industry
52
Median 3Y
1.4
Median 5Y
1.5
Industry
2.1
vs History
95
vs Industry
64
Median 3Y
0.9
Median 5Y
1.1
Industry
1.9
Forward
0.5
vs History
95
vs Industry
64
Median 3Y
1.7
Median 5Y
2.2
Industry
3.7
vs History
85
vs Industry
49
Median 3Y
8.3
Median 5Y
9.1
Industry
10.6
Forward
3.5
vs History
vs Industry
Median 3Y
-32.9
Median 5Y
-30.6
Industry
16.4
Forward
-11.3
vs History
88
vs Industry
55
Median 3Y
9.3
Median 5Y
12.7
Industry
11.3
vs History
vs Industry
13
Median 3Y
-32.1
Median 5Y
-26.9
Industry
16.4
vs History
95
vs Industry
49
Median 3Y
1
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
92.1m CAD 0.5 -7.6 4.2 -11.1
US
Las Vegas Sands Corp
NYSE:LVS
40B USD 3.3 25.7 11.7 18.1
IE
Flutter Entertainment PLC
LSE:FLTR
28.3B GBP 1.8 -128 19 63.7
AU
Aristocrat Leisure Ltd
ASX:ALL
35.3B AUD 5.6 21.5 18 18
HK
Galaxy Entertainment Group Ltd
HKEX:27
171.3B HKD 3.8 17.8 17.8 17.8
MO
Sands China Ltd
HKEX:1928
151.8B HKD 2.8 21.2 19 19
US
DraftKings Inc
NASDAQ:DKNG
17.5B USD 3.2 -65.4 -450.3 -57.5
SE
Evolution AB (publ)
STO:EVO
124.5B SEK 5.3 10.3 7.5 8.3
US
Wynn Resorts Ltd
NASDAQ:WYNN
12.3B USD 1.7 24.3 10.7 15.6
US
Scientific Games Corp
F:TJW
8.6B EUR 3.1 25.1 17.7 17.7
ZA
Sun International Ltd
JSE:SUI
9.9B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
CA
Bragg Gaming Group Inc
TSX:BRAG
Average P/E: 20.8
Negative Multiple: -7.6
N/A N/A
US
Las Vegas Sands Corp
NYSE:LVS
25.7
19%
1.4
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -128
290%
N/A
AU
Aristocrat Leisure Ltd
ASX:ALL
21.5
9%
2.4
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.8
14%
1.3
MO
Sands China Ltd
HKEX:1928
21.2
14%
1.5
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -65.4 N/A N/A
SE
Evolution AB (publ)
STO:EVO
10.3
1%
10.3
US
Wynn Resorts Ltd
NASDAQ:WYNN
24.3
12%
2
US
S
Scientific Games Corp
F:TJW
25.1
35%
0.7
ZA
S
Sun International Ltd
JSE:SUI
Not Available
-4%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Bragg Gaming Group Inc
TSX:BRAG
Average EV/EBITDA: 14
4.2
15%
0.3
US
Las Vegas Sands Corp
NYSE:LVS
11.7
13%
0.9
IE
Flutter Entertainment PLC
LSE:FLTR
19
35%
0.5
AU
Aristocrat Leisure Ltd
ASX:ALL
18
18%
1
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.8
13%
1.4
MO
Sands China Ltd
HKEX:1928
19
9%
2.1
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -450.3 N/A N/A
SE
Evolution AB (publ)
STO:EVO
7.5
1%
7.5
US
Wynn Resorts Ltd
NASDAQ:WYNN
10.7
9%
1.2
US
S
Scientific Games Corp
F:TJW
17.7
15%
1.2
ZA
S
Sun International Ltd
JSE:SUI
Not Available
4%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Bragg Gaming Group Inc
TSX:BRAG
Average EV/EBIT: 22.3
Negative Multiple: -11.1
N/A N/A
US
Las Vegas Sands Corp
NYSE:LVS
18.1
16%
1.1
IE
Flutter Entertainment PLC
LSE:FLTR
63.7
62%
1
AU
Aristocrat Leisure Ltd
ASX:ALL
18
11%
1.6
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.8
15%
1.2
MO
Sands China Ltd
HKEX:1928
19
9%
2.1
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -57.5 N/A N/A
SE
Evolution AB (publ)
STO:EVO
8.3
0%
N/A
US
Wynn Resorts Ltd
NASDAQ:WYNN
15.6
6%
2.6
US
S
Scientific Games Corp
F:TJW
17.7
15%
1.2
ZA
S
Sun International Ltd
JSE:SUI
Not Available
3%
N/A