Gamehost Inc
TSX:GH

Watchlist Manager
Gamehost Inc Logo
Gamehost Inc
TSX:GH
Watchlist
Price: 10.05 CAD -1.57% Market Closed
Market Cap: 211.8m CAD
Have any thoughts about
Gamehost Inc?
Write Note

Relative Value

The Relative Value of one GH stock under the Base Case scenario is 11.39 CAD. Compared to the current market price of 10.05 CAD, Gamehost Inc is Undervalued by 12%.

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.

GH Relative Value
Base Case
11.39 CAD
Undervaluation 12%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
46
vs Industry
26
Median 3Y
2.7
Median 5Y
2.7
Industry
1.4
Forward
2.5
vs History
71
vs Industry
49
Median 3Y
12.3
Median 5Y
14
Industry
20.2
Forward
10.2
vs History
53
vs Industry
37
Median 3Y
9.2
Median 5Y
9.5
Industry
9.8
vs History
65
vs Industry
18
Median 3Y
21.7
Median 5Y
20.6
Industry
18.6
vs History
12
vs Industry
42
Median 3Y
1.8
Median 5Y
1.7
Industry
2.2
vs History
50
vs Industry
29
Median 3Y
2.9
Median 5Y
2.9
Industry
1.9
Forward
2.7
vs History
68
vs Industry
25
Median 3Y
7.9
Median 5Y
8.4
Industry
3.8
vs History
61
vs Industry
53
Median 3Y
7.7
Median 5Y
7.9
Industry
10.7
Forward
6.7
vs History
68
vs Industry
57
Median 3Y
9.4
Median 5Y
10
Industry
16.5
vs History
50
vs Industry
41
Median 3Y
10.1
Median 5Y
10.2
Industry
11.9
vs History
63
vs Industry
45
Median 3Y
11
Median 5Y
11
Industry
17.4
vs History
7
vs Industry
35
Median 3Y
1.3
Median 5Y
1.2
Industry
1.3

Multiples Across Competitors

GH Competitors Multiples
Gamehost 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
Gamehost Inc
TSX:GH
212.4m CAD 2.6 10.6 7.1 8.2
IE
Flutter Entertainment PLC
LSE:FLTR
37.2B GBP 2 -32.1 42.9 60.6
US
Las Vegas Sands Corp
NYSE:LVS
37.5B USD 3.3 24.9 11.4 17.3
AU
Aristocrat Leisure Ltd
ASX:ALL
43.2B AUD 6.5 33.2 22.9 22.9
MO
Sands China Ltd
HKEX:1928
173.6B HKD 3.1 21.1 12.8 19.8
HK
Galaxy Entertainment Group Ltd
HKEX:27
149.8B HKD 3.6 18 17.8 17.8
US
DraftKings Inc
NASDAQ:DKNG
19B USD 4.1 -45.6 -84.1 -39.2
SE
Evolution AB (publ)
STO:EVO
171.3B SEK 7.2 13 9.9 11
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
10.2B USD 0.6 11.3 5.4 7.9
P/E Multiple
Earnings Growth P/E to Growth
CA
Gamehost Inc
TSX:GH
Average P/E: 18.9
10.6
N/A N/A
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -32.1 N/A N/A
US
Las Vegas Sands Corp
NYSE:LVS
24.9
87%
0.3
AU
Aristocrat Leisure Ltd
ASX:ALL
33.2
59%
0.6
MO
Sands China Ltd
HKEX:1928
21.1
152%
0.1
HK
Galaxy Entertainment Group Ltd
HKEX:27
18
88%
0.2
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -45.6 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
11.3
-27%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Gamehost Inc
TSX:GH
Average EV/EBITDA: 16.3
7.1
N/A N/A
IE
Flutter Entertainment PLC
LSE:FLTR
42.9
176%
0.2
US
Las Vegas Sands Corp
NYSE:LVS
11.4
45%
0.3
AU
Aristocrat Leisure Ltd
ASX:ALL
22.9
59%
0.4
MO
Sands China Ltd
HKEX:1928
12.8
50%
0.3
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.8
78%
0.2
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -84.1 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
CA
Gamehost Inc
TSX:GH
Average EV/EBIT: 20.7
8.2
N/A N/A
IE
Flutter Entertainment PLC
LSE:FLTR
60.6
1 731%
0
US
Las Vegas Sands Corp
NYSE:LVS
17.3
53%
0.3
AU
Aristocrat Leisure Ltd
ASX:ALL
22.9
35%
0.6
MO
Sands China Ltd
HKEX:1928
19.8
73%
0.3
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.8
95%
0.2
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -39.2 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
7.9
13%
0.6

See Also

Discover More
Back to Top