close

Register today to unlock Valuecruncher and get unlimited access

  • Get unlimited access to all compartors and data
  • Save and share valuations as well as comment on others
  • Alter and save your favourite comparator companies

Already registered? Please login now

Comparison Analysis (switch to Discounted Cash Flow Analysis)
Dollar10Point93
Implied share price

Buy Undervalued by 270.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
SKC
Sky City Entertainment Group Limited
LVS
Las Vegas Sands Corp.
Change
WYNN
Wynn Resorts, Limited
Change
CWN
Crown Limited
Change
IGT
International Game Technology
Change
24.05 7.89 34.63 17.76 10.25 12.51
All amounts in millions
from last financial year
         
Implied Share Price $10.93 $17.61 $116.37 $21.14 $35.03
Market Cap 1,693 19,418 10,198 6,461 4,501
Net Debt 545 6,070 1,577 649 1,939
Enterprise Value (EV) 2,238 25,489 11,775 7,111 6,440
Revenue 769 4,563 3,045 2,342 2,114
EBITDA 283 735 663 693 514
Percent 36.8 % 16.1 % 21.8 % 29.6 % 24.3 %
EBIT 216 149 263 530 434
Percent 28.1 % 3.3 % 8.6 % 22.6 % 20.5 %
Balance Sheet          
Total Assets 1,636 20,572 7,581 4,969 4,388
Total Liabilities 878 13,654 4,547 1,549 3,420
Shareholders Equity 758 6,917 3,034 3,419 967.3

Comments

No comments yet. Login to comment.