P

Parpro Corp
TWSE:4916

Watchlist Manager
Parpro Corp
TWSE:4916
Watchlist
Price: 63.4 TWD 2.26% Market Closed
Market Cap: 7.1B TWD

Relative Value

The Relative Value of one Parpro Corp stock under the Base Case scenario is 55.52 TWD. Compared to the current market price of 63.4 TWD, Parpro Corp is Overvalued 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.

Relative Value
Base Case
55.52 TWD
Overvaluation 12%
Relative Value
Price
P
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
50
Median 3Y
1.3
Median 5Y
1
Industry
1.4
vs History
42
vs Industry
7
Median 3Y
42.8
Median 5Y
34.9
Industry
20
vs History
15
vs Industry
16
Median 3Y
12.9
Median 5Y
12.1
Industry
9.5
vs History
4
vs Industry
21
Median 3Y
16.5
Median 5Y
10.6
Industry
18.1
vs History
3
vs Industry
38
Median 3Y
1.7
Median 5Y
1.6
Industry
2.1
vs History
0
vs Industry
54
Median 3Y
1.4
Median 5Y
1.3
Industry
1.9
vs History
11
vs Industry
14
Median 3Y
9.2
Median 5Y
9.2
Industry
3.7
vs History
52
vs Industry
7
Median 3Y
25
Median 5Y
25
Industry
10.6
vs History
47
vs Industry
3
Median 3Y
33.6
Median 5Y
27.7
Industry
16.4
vs History
23
vs Industry
17
Median 3Y
15.8
Median 5Y
13.1
Industry
11.3
vs History
14
vs Industry
23
Median 3Y
13.4
Median 5Y
12.9
Industry
16.4
vs History
3
vs Industry
34
Median 3Y
1.3
Median 5Y
1.2
Industry
1.3

Multiples Across Competitors

Competitors Multiples
Parpro Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TW
Parpro Corp
TWSE:4916
7.8B TWD 2.3 40.7 23.3 30.5
US
Las Vegas Sands Corp
NYSE:LVS
40.6B USD 3.3 26.1 11.8 18.3
IE
Flutter Entertainment PLC
LSE:FLTR
26.4B GBP 1.7 -119.3 18 60.3
AU
Aristocrat Leisure Ltd
ASX:ALL
35.7B AUD 5.7 21.8 18.2 18.2
HK
Galaxy Entertainment Group Ltd
HKEX:27
175.1B HKD 3.9 18.2 18.2 18.2
MO
Sands China Ltd
HKEX:1928
152B HKD 2.8 21.2 19 19
US
DraftKings Inc
NASDAQ:DKNG
16.9B USD 3.1 -63.3 -436.1 -55.7
SE
Evolution AB (publ)
STO:EVO
119.9B SEK 5.1 9.9 7.2 8
US
Wynn Resorts Ltd
NASDAQ:WYNN
12.1B USD 1.7 23.9 10.6 15.5
US
Scientific Games Corp
F:TJW
10.1B EUR 3.6 29.3 19.7 19.7
ZA
Sun International Ltd
JSE:SUI
9.9B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
TW
P
Parpro Corp
TWSE:4916
Average P/E: 23.9
40.7
N/A N/A
US
Las Vegas Sands Corp
NYSE:LVS
26.1
19%
1.4
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -119.3
290%
N/A
AU
Aristocrat Leisure Ltd
ASX:ALL
21.8
9%
2.4
HK
Galaxy Entertainment Group Ltd
HKEX:27
18.2
14%
1.3
MO
Sands China Ltd
HKEX:1928
21.2
14%
1.5
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -63.3 N/A N/A
SE
Evolution AB (publ)
STO:EVO
9.9
1%
9.9
US
Wynn Resorts Ltd
NASDAQ:WYNN
23.9
12%
2
US
S
Scientific Games Corp
F:TJW
29.3
35%
0.8
ZA
S
Sun International Ltd
JSE:SUI
Not Available
-4%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TW
P
Parpro Corp
TWSE:4916
Average EV/EBITDA: 16.2
23.3
N/A N/A
US
Las Vegas Sands Corp
NYSE:LVS
11.8
13%
0.9
IE
Flutter Entertainment PLC
LSE:FLTR
18
35%
0.5
AU
Aristocrat Leisure Ltd
ASX:ALL
18.2
18%
1
HK
Galaxy Entertainment Group Ltd
HKEX:27
18.2
13%
1.4
MO
Sands China Ltd
HKEX:1928
19
9%
2.1
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -436.1 N/A N/A
SE
Evolution AB (publ)
STO:EVO
7.2
1%
7.2
US
Wynn Resorts Ltd
NASDAQ:WYNN
10.6
9%
1.2
US
S
Scientific Games Corp
F:TJW
19.7
15%
1.3
ZA
S
Sun International Ltd
JSE:SUI
Not Available
4%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TW
P
Parpro Corp
TWSE:4916
Average EV/EBIT: 23.1
30.5
N/A N/A
US
Las Vegas Sands Corp
NYSE:LVS
18.3
16%
1.1
IE
Flutter Entertainment PLC
LSE:FLTR
60.3
62%
1
AU
Aristocrat Leisure Ltd
ASX:ALL
18.2
11%
1.7
HK
Galaxy Entertainment Group Ltd
HKEX:27
18.2
15%
1.2
MO
Sands China Ltd
HKEX:1928
19
9%
2.1
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -55.7 N/A N/A
SE
Evolution AB (publ)
STO:EVO
8
0%
N/A
US
Wynn Resorts Ltd
NASDAQ:WYNN
15.5
6%
2.6
US
S
Scientific Games Corp
F:TJW
19.7
15%
1.3
ZA
S
Sun International Ltd
JSE:SUI
Not Available
3%
N/A