Kalkulacja wyceny (mln)
Wartość firmy (EV)	-
Dług netto	-
Gotówka	-
Udziały mniejszościowe	-
Ilość akcji	-
Wartość godziwa firmy	-
Wartość godziwa akcji	Brak danych

Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka	-
Premia rynkowa	-
Beta	-
Udział kapitału własnego	-
Udział długu	-
Koszt kapitału własnego	-
Koszt długu	-
WACC	-

Brak modelowania Monte Carlo

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).

	EV/EBITDA TTM	P/E TTM	P/B TTM
Mediana dla branży	7.2	16.3	1.8
Delta Corp Limited	13.4	8.9	0.8
Mediana / Delta Corp Limited	0.5	1.8	2.2

---

Pozostałe spółki z branży Gambling, Resorts & Casinos

Nazwa firmy	Symbol	Kapitalizacja (mln $)	EV/EBITDA	P/E	P/B	Giełda
DraftKings Inc.	0ABA.L	18,387	-105.3	-53.0	24.2	London Stock Exchange
Betsson AB	0A37.L	2,870	8.1	13.0	2.7	London Stock Exchange
Crazy Sports Group Limited	0082.HK	52	32.5	-28.3	0.6	HKSE
Paradise Co., Ltd.	034230.KS	962	2.5	17.1	0.8	KSE
Melco International Development Limited	0200.HK	1,325	-5.6	-6.9	118.3	HKSE
Vail Resorts, Inc.	0LK3.L	6,046	4.1	22.7	11.1	London Stock Exchange
Kangwon Land, Inc.	035250.KS	2,798	6.1	8.3	1.0	KSE
HJ Magnolia Yongpyong Hotel & Resort	070960.KS	174	-0.5	30.6	0.6	KSE
Ananti Inc.	025980.KQ	691	9.8	-33.6	1.5	KOSDAQ
Société Anonyme des Bains de Mer et du Cercle des Étrangers à Monaco	0O80.L	2,980	16.9	22.2	1.5	London Stock Exchange
MGM Resorts International	0JWC.L	10,147	-8.1	14.5	3.4	London Stock Exchange
SJM Holdings Limited	0880.HK	2,416	-2.3	5,392.9	1.2	HKSE
Galaxy Entertainment Group Limited	0027.HK	20,530	16.1	17.5	2.0	HKSE
RGB International Bhd.	0037.KL	115	3.4	5.2	1.7	Kuala Lumpur
Sands China Ltd.	1928.HK	17,858	4.7	15.9	16.3	HKSE
Palasino Holdings Ltd	2536.HK	2,016	38.5	234.9	3.8	HKSE
Wynn Macau, Limited	1128.HK	3,831	-0.8	8.6	-2.1	HKSE
Sports Toto Berhad	1562.KL	442	0.1	8.1	1.7	Kuala Lumpur
Fields Corporation	2767.T	884	9.3	12.0	2.6	Tokyo
Renaissance,Incorporated	2378.T	138	-0.4	29.3	1.9	Tokyo
Paradise Entertainment Limited	1180.HK	113	2.5	2.5	1.8	HKSE
Macau Legend Development Limited	1680.HK	71	-11.5	-0.9	0.2	HKSE
Grand Korea Leisure Co., Ltd.	114090.KS	703	13.3	28.3	2.3	KSE
MGM China Holdings Limited	2282.HK	6,552	3.4	9.9	86.8	HKSE
Resorttrust, Inc.	4681.T	2,551	9.7	17.9	2.5	Tokyo
Genting Malaysia Berhad	4715.KL	2,669	0.4	42.6	0.9	Kuala Lumpur
FarGlory Hotel Co.,Ltd	2712.TW	83	-29.3	-12.5	1.9	Taiwan
RESOL HOLDINGS Co.,Ltd.	5261.T	195	4.5	14.4	1.7	Tokyo
Tourism Enterprises Co.	4170.SR	256	-178.0	143.5	1.8	Saudi
Magnum Berhad	3859.KL	435	4.9	11.9	0.7	Kuala Lumpur
NagaCorp Ltd.	3918.HK	2,012	8.0	18.5	0.9	HKSE
Chateau International Development Co., Ltd.	2722.TW	151	52.2	-88.1	1.6	Taiwan
DYNAM JAPAN HOLDINGS Co., Ltd.	6889.HK	307	-1.9	12.1	0.3	HKSE
AGTech Holdings Limited	8279.HK	299	465.4	649.6	0.9	HKSE
Nippon Ski Resort Development Co.,Ltd.	6040.T	167	8.6	16.8	3.1	Tokyo
Fujishoji Co.,Ltd.	6257.T	154	8.4	8.5	0.5	Tokyo
Nan Ren Lake Leisure Amusement Co., Ltd.	5905.TWO	107	1.9	-22.3	1.0	Taipei Exchange
Mars Group Holdings Corporation	6419.T	368	6.5	5.9	0.7	Tokyo
Sankyo Co., Ltd.	6417.T	4,076	9.8	10.8	2.1	Tokyo
Accel Entertainment, Inc.	ACEL	1,018	9.1	23.8	3.9	New York Stock Exchange
Joban Kosan Co.,Ltd.	9675.T	100	-6.9	15.4	1.3	Tokyo
Tokyotokeiba Co.,Ltd.	9672.T	920	5.7	12.1	1.3	Tokyo
Ainsworth Game Technology Limited	AGI.AX	204	5.7	426.8	1.0	Australian Securities Exchange
PlayAGS, Inc.	AGS	518	0.1	10.1	4.4	New York Stock Exchange
Aristocrat Leisure Limited	ALL.AX	27,488	17.3	32.0	6.6	Australian Securities Exchange
Betsson AB	BETS-B.ST	2,883	8.1	13.0	2.7	Stockholm Stock Exchange
Société Anonyme des Bains de Mer et du Cercle des Étrangers à Monaco	BAIN.PA	2,995	16.9	22.2	1.5	Paris
Betmakers Technology Group Ltd	BET.AX	72	-21.8	-2.3	1.0	Australian Securities Exchange
Banyan Tree Holdings Limited	B58.SI	310	1.1	9.7	0.5	Stock Exchange of Singapore
Bally's Corporation	BALY	457	-9.8	-0.8	0.6	New York Stock Exchange
BlueBet Holdings Ltd	BBT.AX	179	-6.6	-3.9	2.7	Australian Securities Exchange
Canterbury Park Holding Corporation	CPHC	98	14.9	121.3	1.2	NASDAQ Global Market
Codere Online Luxembourg, S.A.	CDRO	382	198.7	-1,104.6	14.8	NASDAQ Capital Market
Churchill Downs Incorporated	CHDN	7,579	2.4	17.5	6.9	NASDAQ Global Select
Boyd Gaming Corporation	BYD	6,634	5.0	12.0	4.9	New York Stock Exchange
Central Plaza Hotel Public Company Limited	CENTEL.BK	1,096	0.5	18.4	1.5	Thailand
Century Casinos, Inc.	CNTY	69	-9.1	-0.5	-2.5	NASDAQ Capital Market
Entain Plc	ENT.L	8,041	2.8	-12.0	3.5	London Stock Exchange
Evolution AB (publ)	EVO.ST	16,008	9.7	11.0	3.2	Stockholm Stock Exchange
Everi Holdings Inc.	EVRI	1,237	12.3	84.1	4.6	New York Stock Exchange
DraftKings Inc.	DKNG	20,534	-105.3	-53.0	24.2	NASDAQ Global Select
Estoril Sol, SGPS, S.A.	ESON.LS	61	7.0	-7.1	0.5	Lisbon
Delta Corp Limited	DELTACORP.BO	282	13.3	8.9	0.8	Bombay Stock Exchange
Caesars Entertainment, Inc.	CZR	6,144	-4.8	-26.7	1.5	NASDAQ Global Select
Evoke plc	EVOK.L	395	-5.1	-1.4	-2.3	London Stock Exchange
Delta Corp Limited	DELTACORP.NS	282	13.3	8.9	0.8	National Stock Exchange of India
La Française des Jeux Société anonyme	FDJ.PA	6,570	4.9	14.0	4.7	Paris
Gaming Realms plc	GMR.L	211	13.0	17.3	4.5	London Stock Exchange
Flutter Entertainment plc	FLTR.L	49,789	27.1	534.1	5.3	London Stock Exchange
Société Fermière du Casino Municipal de Cannes	FCMC.PA	277	2.7	10.3	0.8	Paris
Flutter Entertainment plc	FLUT	49,907	22.4	79.2	5.0	New York Stock Exchange
Full House Resorts, Inc.	FLL	146	-8.2	-3.6	4.5	NASDAQ Capital Market
Gambling.com Group Limited	GAMB	425	9.9	13.5	3.4	NASDAQ Global Market
Genting Singapore Limited	G13.SI	6,878	14.3	16.2	1.0	Stock Exchange of Singapore
Golden Entertainment, Inc.	GDEN	806	3.3	70.3	1.7	NASDAQ Global Market
Gamehost Inc.	GH.TO	191	6.8	13.0	2.2	Toronto Stock Exchange
GAN Limited	GAN	92	32.2	-8.5	-5.5	NASDAQ Capital Market
Intralot S.A. Integrated Lottery Systems and Services	INLOT.AT	777	2.2	138.2	22.8	Athens
Inspired Entertainment, Inc.	INSE	228	-2.4	3.2	-101.0	NASDAQ Capital Market
International Game Technology PLC	IGT	3,291	-1.3	9.1	1.9	New York Stock Exchange
Entain Plc	GVC.VI	8,212	3.2	-11.4	3.5	Vienna
Jumbo Interactive Limited	JIN.AX	412	8.3	15.0	5.4	Australian Securities Exchange
Hilton Grand Vacations Inc.	HGV	4,080	5.1	24.6	2.5	New York Stock Exchange
Kindred Group plc	KIND-SDB.ST	2,931	11.8	32.4	3.7	Stockholm Stock Exchange
Lottomatica Group S.p.A.	LTMC.MI	6,828	7.5	84.0	11.3	Milan
Kambi Group plc	KAMBI.ST	417	6.6	23.0	2.0	Stockholm Stock Exchange
Monarch Casino & Resort, Inc.	MCRI	1,655	11.3	21.4	3.0	NASDAQ Global Select
Las Vegas Sands Corp.	LCR.DE	35,401	6.5	23.6	11.9	Frankfurt Stock Exchange
Light & Wonder, Inc.	LNW	8,343	8.1	21.7	11.8	NASDAQ Global Select
Las Vegas Sands Corp.	LVS	33,858	4.8	23.3	11.2	New York Stock Exchange
Studio City International Holdings Limited	MSC	214	-8.0	-1.4	0.2	New York Stock Exchange
Vail Resorts, Inc.	MTN	6,119	3.8	20.3	6.6	New York Stock Exchange
Melco Resorts & Entertainment Limited	MLCO	1,157	-5.2	15.6	-0.7	NASDAQ Global Select
MGM Resorts International	MGM	10,274	-8.1	14.5	3.4	New York Stock Exchange
Mahindra Holidays & Resorts India Limited	MHRIL.NS	803	5.9	53.8	8.8	National Stock Exchange of India
Mahindra Holidays & Resorts India Limited	MHRIL.BO	804	5.9	53.8	8.8	Bombay Stock Exchange
Organization of Football Prognostics S.A.	OPAP.AT	8,414	8.0	14.2	11.9	Athens
Playtech plc	PTEC.L	1,566	3.3	5.7	0.7	London Stock Exchange
PENN Entertainment, Inc.	PENN	2,808	-6.1	-31.3	0.9	NASDAQ Global Select
Pollard Banknote Limited	PBL.TO	431	3.9	15.1	1.7	Toronto Stock Exchange
Groupe Partouche SA	PARP.PA	217	0.3	167.0	0.5	Paris
Playa Hotels & Resorts N.V.	PLYA	1,658	10.5	31.5	3.1	NASDAQ Global Select
PointsBet Holdings Limited	PBH.AX	259	-18.8	-17.1	82.3	Australian Securities Exchange
Rush Street Interactive, Inc.	RSI	4,231	58.4	161.0	16.7	New York Stock Exchange
The Rank Group Plc	RNK.L	872	4.8	18.9	1.7	London Stock Exchange
S Hotels and Resorts Public Company Limited	SHR.BK	158	-3.9	34.9	0.3	Thailand
Red Rock Resorts, Inc.	RRR	3,259	-0.2	19.7	12.4	NASDAQ Global Select
Super Group (SGHC) Limited	SGHC	5,488	14.9	32.7	6.6	New York Stock Exchange
SharpLink Gaming Ltd.	SBET	728	-162.6	-11.9	18.5	NASDAQ Capital Market
SkiStar AB (publ)	SKIS-B.ST	1,213	6.2	21.7	3.1	Stockholm Stock Exchange
SkyCity Entertainment Group Limited	SKC.AX	411	-0.2	-4.3	0.5	Australian Securities Exchange
ZEAL Network SE	TIMA.DE	1,178	16.0	16.8	4.1	Frankfurt Stock Exchange
SkyCity Entertainment Group Limited	SKC.NZ	421	-0.2	-4.3	0.5	NZSE
The Lottery Corporation Limited	TLC.AX	7,883	12.5	31.3	39.2	Australian Securities Exchange
Tabcorp Holdings Limited	TAH.AX	1,114	7.5	-2.4	1.3	Australian Securities Exchange
Wynn Resorts, Limited	WYNN	10,964	-0.4	22.3	-26.6	NASDAQ Global Select
Wynn Resorts, Limited	WYR.DE	9,506	-0.4	22.0	-26.2	Frankfurt Stock Exchange
Marriott Vacations Worldwide Corporation	VAC	2,738	-3.7	11.1	1.0	New York Stock Exchange