Z

ZEAL Network SE
XETRA:TIMA

Watchlist Manager
ZEAL Network SE
XETRA:TIMA
Watchlist
Price: 43.2 EUR -0.69% Market Closed
Market Cap: 935.6m EUR

Relative Value

The Relative Value of one TIMA stock under the Base Case scenario is hidden EUR. Compared to the current market price of 43.2 EUR, ZEAL Network SE is hidden .

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.

TIMA Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
15
Median 3Y
6
Median 5Y
8.7
Industry
1.3
Forward
4.6
vs History
73
vs Industry
43
Median 3Y
50.4
Median 5Y
54.9
Industry
18.3
Forward
29.1
vs History
77
vs Industry
12
Median 3Y
23
Median 5Y
23
Industry
9
vs History
82
vs Industry
24
Median 3Y
19.7
Median 5Y
19.7
Industry
17.2
vs History
4
vs Industry
25
Median 3Y
2.6
Median 5Y
2.2
Industry
2
vs History
85
vs Industry
19
Median 3Y
5.5
Median 5Y
7.3
Industry
1.8
Forward
4.3
vs History
87
vs Industry
27
Median 3Y
7.8
Median 5Y
10.9
Industry
3.6
vs History
93
vs Industry
22
Median 3Y
18
Median 5Y
22.4
Industry
10.4
Forward
14.2
vs History
85
vs Industry
29
Median 3Y
25.7
Median 5Y
28.5
Industry
16
Forward
17.2
vs History
77
vs Industry
17
Median 3Y
20.4
Median 5Y
20.4
Industry
11.2
vs History
77
vs Industry
26
Median 3Y
21.3
Median 5Y
21.3
Industry
16.6
vs History
6
vs Industry
18
Median 3Y
2
Median 5Y
1.9
Industry
1.3

Multiples Across Competitors

TIMA Competitors Multiples
ZEAL Network SE Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
ZEAL Network SE
XETRA:TIMA
911.3m EUR 4.8 15.6 13.7 15.8
IE
Flutter Entertainment PLC
LSE:FLTR
30.3B GBP 2.2 705 17 38.4
AU
Aristocrat Leisure Ltd
ASX:ALL
39B AUD 5.9 30 20.8 20.8
US
Las Vegas Sands Corp
NYSE:LVS
23B USD 2 15.9 7.9 12.3
SE
Evolution AB (publ)
STO:EVO
170.4B SEK 6.9 12.4 9.4 10.3
US
DraftKings Inc
NASDAQ:DKNG
16.7B USD 3.5 -32.9 -53.3 -28.5
HK
Galaxy Entertainment Group Ltd
HKEX:27
116.6B HKD 2.7 13.3 10.9 10.9
MO
Sands China Ltd
HKEX:1928
103.8B HKD 1.9 12.8 8.4 12.9
ZA
Sun International Ltd
JSE:SUI
9.7B Zac 0 0 0 0
ZA
Tsogo Sun Gaming Ltd
JSE:TSG
8.5B Zac 0 0 0 0
US
MGM Resorts International
NYSE:MGM
8.4B USD 0.5 11.2 5 7.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
Z
ZEAL Network SE
XETRA:TIMA
Average EV/EBITDA: 11.6
13.7
11%
1.2
IE
Flutter Entertainment PLC
LSE:FLTR
17
38%
0.4
AU
Aristocrat Leisure Ltd
ASX:ALL
20.8
17%
1.2
US
Las Vegas Sands Corp
NYSE:LVS
7.9
12%
0.7
SE
Evolution AB (publ)
STO:EVO
9.4
8%
1.2
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -53.3 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
10.9
24%
0.5
MO
Sands China Ltd
HKEX:1928
8.4
14%
0.6
ZA
S
Sun International Ltd
JSE:SUI
Not Available
5%
N/A
ZA
T
Tsogo Sun Gaming Ltd
JSE:TSG
Not Available
-2%
N/A
US
MGM Resorts International
NYSE:MGM
5
23%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
Z
ZEAL Network SE
XETRA:TIMA
Average EV/EBIT: 16.1
15.8
13%
1.2
IE
Flutter Entertainment PLC
LSE:FLTR
38.4
49%
0.8
AU
Aristocrat Leisure Ltd
ASX:ALL
20.8
11%
1.9
US
Las Vegas Sands Corp
NYSE:LVS
12.3
14%
0.9
SE
Evolution AB (publ)
STO:EVO
10.3
8%
1.3
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -28.5 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
10.9
12%
0.9
MO
Sands China Ltd
HKEX:1928
12.9
15%
0.9
ZA
S
Sun International Ltd
JSE:SUI
Not Available N/A N/A
ZA
T
Tsogo Sun Gaming Ltd
JSE:TSG
Not Available
-2%
N/A
US
MGM Resorts International
NYSE:MGM
7.5
9%
0.8