Gamehost Inc
TSX:GH

Watchlist Manager
Gamehost Inc Logo
Gamehost Inc
TSX:GH
Watchlist
Price: 9.75 CAD 4.17% Market Closed
Market Cap: 204.3m CAD

Relative Value

The Relative Value of one GH stock under the Base Case scenario is 11.01 CAD. Compared to the current market price of 9.75 CAD, Gamehost Inc is Undervalued by 11%.

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
11.01 CAD
Undervaluation 11%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
90
vs Industry
26
Median 3Y
2.6
Median 5Y
2.7
Industry
1.3
Forward
2.4
vs History
84
vs Industry
48
Median 3Y
11.1
Median 5Y
14
Industry
18.5
Forward
9.6
vs History
92
vs Industry
42
Median 3Y
8.8
Median 5Y
9.3
Industry
9.1
vs History
82
vs Industry
30
Median 3Y
20.5
Median 5Y
20.6
Industry
17.5
vs History
52
vs Industry
44
Median 3Y
1.9
Median 5Y
1.8
Industry
2
vs History
92
vs Industry
30
Median 3Y
2.9
Median 5Y
2.9
Industry
1.8
Forward
2.7
vs History
87
vs Industry
24
Median 3Y
7.4
Median 5Y
8.4
Industry
3.7
vs History
84
vs Industry
51
Median 3Y
7.4
Median 5Y
7.9
Industry
10.4
Forward
6.5
vs History
85
vs Industry
55
Median 3Y
8.6
Median 5Y
10
Industry
15.9
vs History
92
vs Industry
46
Median 3Y
9.7
Median 5Y
10.1
Industry
11.3
vs History
92
vs Industry
47
Median 3Y
10.7
Median 5Y
11
Industry
16.7
vs History
28
vs Industry
37
Median 3Y
1.4
Median 5Y
1.2
Industry
1.3

Multiples Across Competitors

GH Competitors Multiples
Gamehost Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Gamehost Inc
TSX:GH
205.1m CAD 2.5 10.4 7 8
IE
Flutter Entertainment PLC
LSE:FLTR
31.4B GBP 2.2 730.4 17.6 39.7
AU
Aristocrat Leisure Ltd
ASX:ALL
40.1B AUD 6.1 30.8 21.3 21.3
US
Las Vegas Sands Corp
NYSE:LVS
24.5B USD 2.2 16.9 8.3 12.9
US
DraftKings Inc
NASDAQ:DKNG
17.9B USD 3.8 -35.3 -57.3 -30.7
SE
Evolution AB (publ)
STO:EVO
159.9B SEK 6.6 11.8 8.9 9.8
HK
Galaxy Entertainment Group Ltd
HKEX:27
117.2B HKD 2.7 13.4 11 11
MO
Sands China Ltd
HKEX:1928
108.8B HKD 2 13.4 8.7 13.4
ZA
Sun International Ltd
JSE:SUI
9.1B Zac 0 0 0 0
US
MGM Resorts International
NYSE:MGM
8.8B USD 0.5 11.8 5.2 7.8
ZA
Tsogo Sun Gaming Ltd
JSE:TSG
8.3B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
CA
Gamehost Inc
TSX:GH
Average P/E: 104.9
10.4
N/A N/A
IE
Flutter Entertainment PLC
LSE:FLTR
730.4
278%
2.6
AU
Aristocrat Leisure Ltd
ASX:ALL
30.8
17%
1.8
US
Las Vegas Sands Corp
NYSE:LVS
16.9
18%
0.9
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -35.3 N/A N/A
SE
Evolution AB (publ)
STO:EVO
11.8
10%
1.2
HK
Galaxy Entertainment Group Ltd
HKEX:27
13.4
15%
0.9
MO
Sands China Ltd
HKEX:1928
13.4
21%
0.6
ZA
S
Sun International Ltd
JSE:SUI
Not Available N/A N/A
US
MGM Resorts International
NYSE:MGM
11.8
8%
1.5
ZA
T
Tsogo Sun Gaming Ltd
JSE:TSG
Not Available
5%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Gamehost Inc
TSX:GH
Average EV/EBITDA: 11
7
N/A N/A
IE
Flutter Entertainment PLC
LSE:FLTR
17.6
38%
0.5
AU
Aristocrat Leisure Ltd
ASX:ALL
21.3
17%
1.3
US
Las Vegas Sands Corp
NYSE:LVS
8.3
12%
0.7
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -57.3 N/A N/A
SE
Evolution AB (publ)
STO:EVO
8.9
9%
1
HK
Galaxy Entertainment Group Ltd
HKEX:27
11
24%
0.5
MO
Sands China Ltd
HKEX:1928
8.7
14%
0.6
ZA
S
Sun International Ltd
JSE:SUI
Not Available N/A N/A
US
MGM Resorts International
NYSE:MGM
5.2
25%
0.2
ZA
T
Tsogo Sun Gaming Ltd
JSE:TSG
Not Available
-2%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Gamehost Inc
TSX:GH
Average EV/EBIT: 15.5
8
N/A N/A
IE
Flutter Entertainment PLC
LSE:FLTR
39.7
49%
0.8
AU
Aristocrat Leisure Ltd
ASX:ALL
21.3
11%
1.9
US
Las Vegas Sands Corp
NYSE:LVS
12.9
14%
0.9
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -30.7 N/A N/A
SE
Evolution AB (publ)
STO:EVO
9.8
8%
1.2
HK
Galaxy Entertainment Group Ltd
HKEX:27
11
12%
0.9
MO
Sands China Ltd
HKEX:1928
13.4
15%
0.9
ZA
S
Sun International Ltd
JSE:SUI
Not Available N/A N/A
US
MGM Resorts International
NYSE:MGM
7.8
9%
0.9
ZA
T
Tsogo Sun Gaming Ltd
JSE:TSG
Not Available
-2%
N/A