Logo Spółki SkyCity Entertainment Group Limited


Wartość Wewnętrzna vs. Aktualna cena
Do wyliczenia wartości wewnętrznej spółek stosujemy 4 metody:


Aktualna cena: 0.84
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 1.6

Kliknij poniżej aby rozwinąć i zobaczyć szczegóły


Brak wyceny


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

Brak danych DDM

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 8.6 18.2 1.7
SkyCity Entertainment Group Limited 6.8 21.8 0.5
Mediana / SkyCity Entertainment Group Limited 1.3 0.8 3.6

Pozostałe spółki z branży Gambling, Resorts & Casinos
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Everi Holdings Inc. EVRI 1,237 7.5 84.2 4.6 New York Stock Exchange
Inspired Entertainment, Inc. INSE 235 16.1 4.2 -26.5 NASDAQ Capital Market
DYNAM JAPAN HOLDINGS Co., Ltd. 6889.HK 327 3.1 12.9 0.4 HKSE
Las Vegas Sands Corp. LVS 44,889 13.3 29.9 29.6 New York Stock Exchange
Société Anonyme des Bains de Mer et du Cercle des Étrangers à Monaco 0O80.L 2,970 -9.0 23.6 1.6 London Stock Exchange
NagaCorp Ltd. 3918.HK 2,989 8.2 11.5 1.3 HKSE
MGM China Holdings Limited 2282.HK 8,177 9.9 14.8 32.5 HKSE
Mahindra Holidays & Resorts India Limited MHRIL.NS 703 13.5 48.4 8.8 National Stock Exchange of India
SkyCity Entertainment Group Limited SKC.NZ 369 6.8 21.7 0.5 NZSE
Sankyo Co., Ltd. 6417.T 3,543 5.3 10.2 2.2 Tokyo
Tabcorp Holdings Limited TAH.AX 1,426 7.6 59.0 1.7 Australian Securities Exchange
SharpLink Gaming Ltd. SBET 1,602 -5,761.8 -1,536.8 0.5 NASDAQ Capital Market
SkiStar AB (publ) SKIS-B.ST 1,391 12.5 24.8 3.5 Stockholm Stock Exchange
Entain Plc ENT.L 6,475 18.9 -9.6 3.4 London Stock Exchange
Sands China Ltd. 1928.HK 22,249 13.8 24.3 19.9 HKSE
Accel Entertainment, Inc. ACEL 886 3.8 20.3 3.3 New York Stock Exchange
Sports Toto Berhad 1562.KL 433 5.9 7.6 1.5 Kuala Lumpur
PlayAGS, Inc. AGS 518 6.8 10.2 4.4 New York Stock Exchange
DraftKings Inc. DKNG 16,998 -244.5 -61.0 22.9 NASDAQ Global Select
Churchill Downs Incorporated CHDN 7,897 12.0 19.6 7.6 NASDAQ Global Select
Boyd Gaming Corporation BYD 6,349 3.6 3.6 4.8 New York Stock Exchange
Renaissance,Incorporated 2378.T 127 9.6 32.2 1.7 Tokyo
Ainsworth Game Technology Limited AGI.AX 225 -7.8 11.2 1.1 Australian Securities Exchange
Wynn Resorts, Limited WYNN 13,086 15.2 19.9 -11.3 NASDAQ Global Select
Golden Entertainment, Inc. GDEN 732 9.0 51.7 1.8 NASDAQ Global Market
Mahindra Holidays & Resorts India Limited MHRIL.BO 701 13.5 48.4 8.8 Bombay Stock Exchange
GAN Limited GAN 92 41.5 -8.5 -5.5 NASDAQ Capital Market
Kambi Group plc KAMBI.ST 432 6.2 42.6 2.1 Stockholm Stock Exchange
PENN Entertainment, Inc. PENN 2,079 -46.7 -2.2 1.1 NASDAQ Global Select
Fields Corporation 2767.T 748 4.7 8.2 2.3 Tokyo
Wynn Resorts, Limited WYR.DE 13,156 15.2 19.9 -11.3 Frankfurt Stock Exchange
Bally's Corporation BALY 718 5.2 -12.2 2.0 New York Stock Exchange
Galaxy Entertainment Group Limited 0027.HK 22,354 14.4 18.2 2.2 HKSE
Betsson AB BETS-B.ST 2,116 5.1 9.4 2.1 Stockholm Stock Exchange
Gaming Realms plc GMR.L 165 7.7 15.1 3.2 London Stock Exchange
Canterbury Park Holding Corporation CPHC 79 11.4 523.7 0.9 NASDAQ Global Market
Studio City International Holdings Limited MSC 162 8.0 -9.5 1.3 New York Stock Exchange
Monarch Casino & Resort, Inc. MCRI 1,754 10.6 21.4 3.2 NASDAQ Global Select
Société Fermière du Casino Municipal de Cannes FCMC.PA 274 2.3 9.5 0.8 Paris
Full House Resorts, Inc. FLL 100 6.0 -2.4 0.2 NASDAQ Capital Market
The Rank Group Plc RNK.L 665 6.0 15.5 1.4 London Stock Exchange
Fujishoji Co.,Ltd. 6257.T 142 2.4 24.9 0.5 Tokyo
S Hotels and Resorts Public Company Limited SHR.BK 178 7.9 18.6 0.3 Thailand
Gambling.com Group Limited GAMB 188 11.0 105.1 1.5 NASDAQ Global Market
Marriott Vacations Worldwide Corporation VAC 1,913 8.1 11.1 0.8 New York Stock Exchange
Groupe Partouche SA PARP.PA 202 5.3 20.1 0.5 Paris
Organization of Football Prognostics S.A. OPAP.AT 7,760 8.1 13.7 12.7 Athens
ZEAL Network SE TIMA.DE 1,207 13.9 25.6 5.1 Frankfurt Stock Exchange
Las Vegas Sands Corp. LCR.DE 46,825 13.3 29.9 29.6 Frankfurt Stock Exchange
Entain Plc GVC.VI 6,472 18.9 -9.6 3.4 Vienna
Delta Corp Limited DELTACORP.BO 209 4.4 7.4 0.8 Bombay Stock Exchange
Vail Resorts, Inc. 0LK3.L 5,251 11.3 18.8 12.4 London Stock Exchange
Nan Ren Lake Leisure Amusement Co., Ltd. 5905.TWO 83 66.9 -13.9 0.9 Taipei Exchange
Aristocrat Leisure Limited ALL.AX 23,839 16.3 44.7 9.7 Australian Securities Exchange
Melco Resorts & Entertainment Limited MLCO 1,189 7.2 66.9 -2.6 NASDAQ Global Select
Jumbo Interactive Limited JIN.AX 456 8.8 17.1 5.6 Australian Securities Exchange
The Lottery Corporation Limited TLC.AX 7,842 18.7 33.0 37.5 Australian Securities Exchange
Gamehost Inc. GH.TO 175 8.1 11.7 2.1 Toronto Stock Exchange
Betsson AB 0A37.L 2,116 5.1 9.4 2.1 London Stock Exchange
Playtech plc PTEC.L 1,170 -92.2 0.7 0.7 London Stock Exchange
Light & Wonder, Inc. LNW 8,239 8.2 20.5 11.3 NASDAQ Global Select
Resorttrust, Inc. 4681.T 2,626 10.6 19.7 2.9 Tokyo
AGTech Holdings Limited 8279.HK 306 3.8 -17.1 0.9 HKSE
Société Anonyme des Bains de Mer et du Cercle des Étrangers à Monaco BAIN.PA 3,127 -9.0 23.6 1.6 Paris
Paradise Co., Ltd. 034230.KS 1,026 9.2 17.9 0.9 KSE
Vail Resorts, Inc. MTN 5,402 11.3 18.8 12.4 New York Stock Exchange
Betmakers Technology Group Ltd BET.AX 130 -28.4 -5.9 1.8 Australian Securities Exchange
Flutter Entertainment plc FLUT 36,697 24.1 -183.3 4.0 New York Stock Exchange
Central Plaza Hotel Public Company Limited CENTEL.BK 1,313 10.9 25.6 2.0 Thailand
RESOL HOLDINGS Co.,Ltd. 5261.T 231 11.9 17.3 2.2 Tokyo
Mars Group Holdings Corporation 6419.T 358 2.2 8.3 0.7 Tokyo
Red Rock Resorts, Inc. RRR 3,339 4.3 14.5 15.7 NASDAQ Global Select
SJM Holdings Limited 0880.HK 2,390 13.4 -1,106.0 1.4 HKSE
Hilton Grand Vacations Inc. HGV 3,638 15.2 46.5 3.0 New York Stock Exchange
Playa Hotels & Resorts N.V. PLYA 1,658 7.6 31.5 3.1 NASDAQ Global Select
RGB International Bhd. 0037.KL 79 2.1 4.2 1.2 Kuala Lumpur
DraftKings Inc. 0ABA.L 16,856 -244.5 -61.0 22.9 London Stock Exchange
Flutter Entertainment plc FLTR.L 37,004 24.1 -183.8 4.0 London Stock Exchange
International Game Technology PLC IGT 3,307 9.6 16.4 2.1 New York Stock Exchange
Wynn Macau, Limited 1128.HK 4,307 10.0 20.4 -2.6 HKSE
Genting Malaysia Berhad 4715.KL 3,036 9.1 22.2 1.1 Kuala Lumpur
Melco International Development Limited 0200.HK 1,420 7.5 -54.2 10.4 HKSE
Paradise Entertainment Limited 1180.HK 92 1.0 1.7 1.3 HKSE
Delta Corp Limited DELTACORP.NS 208 4.4 7.4 0.8 National Stock Exchange of India
MGM Resorts International MGM 10,039 22.3 141.1 3.7 New York Stock Exchange
MGM Resorts International 0JWC.L 9,735 22.3 141.1 3.7 London Stock Exchange
Kindred Group plc KIND-SDB.ST 2,963 20.1 41.3 3.9 Stockholm Stock Exchange
Lottomatica Group S.p.A. LTMC.MI 6,274 10.2 39.1 10.9 Milan
SkyCity Entertainment Group Limited SKC.AX 368 6.8 21.7 0.5 Australian Securities Exchange
Codere Online Luxembourg, S.A. CDRO 317 67.8 74.6 12.5 NASDAQ Capital Market
Joban Kosan Co.,Ltd. 9675.T 93 14.5 15.4 1.4 Tokyo
Rush Street Interactive, Inc. RSI 5,347 139.1 59.0 13.3 New York Stock Exchange
Nippon Ski Resort Development Co.,Ltd. 6040.T 150 7.3 14.8 2.9 Tokyo
FarGlory Hotel Co.,Ltd 2712.TW 63 213.4 -19.3 1.9 Taiwan
Evoke plc EVOK.L 136 5.5 -0.9 -0.5 London Stock Exchange
PointsBet Holdings Limited PBH.AX 199 -14.8 -16.6 50.7 Australian Securities Exchange
Intralot S.A. Integrated Lottery Systems and Services INLOT.AT 730 7.4 4,224.6 24.9 Athens
Palasino Holdings Ltd 2536.HK 1,871 34.7 118.3 3.3 HKSE
Tokyotokeiba Co.,Ltd. 9672.T 949 7.0 14.6 1.6 Tokyo
Pollard Banknote Limited PBL.TO 382 6.4 14.8 1.5 Toronto Stock Exchange
Banyan Tree Holdings Limited B58.SI 415 12.8 12.2 0.8 Stock Exchange of Singapore
Magnum Berhad 3859.KL 462 7.5 9.8 0.7 Kuala Lumpur
BlueBet Holdings Ltd BBT.AX 147 -8.0 -20.0 0.7 Australian Securities Exchange
The Star Entertainment Group Limited SGR.AX 190 -3.1 -0.6 0.8 Australian Securities Exchange
Evolution AB (publ) EVO.ST 13,534 7.7 10.5 3.1 Stockholm Stock Exchange
Kangwon Land, Inc. 035250.KS 2,438 6.7 10.6 1.0 KSE
HJ Magnolia Yongpyong Hotel & Resort 070960.KS 106 8.0 10.8 0.4 KSE
Genting Singapore Limited G13.SI 6,855 7.3 19.9 1.1 Stock Exchange of Singapore
Super Group (SGHC) Limited SGHC 5,676 11.3 24.3 7.7 New York Stock Exchange
La Française des Jeux Société anonyme FDJ.PA 6,484 9.0 14.0 4.7 Paris
Caesars Entertainment, Inc. CZR 4,902 8.0 -20.0 1.3 NASDAQ Global Select
Central Plaza Hotel Public Company Limited CENTEL-R.BK 1,313 10.9 25.6 2.0 Stock Exchange of Thailand
Grand Korea Leisure Co., Ltd. 114090.KS 598 8.5 20.8 2.1 KSE
Ananti Inc. 025980.KQ 452 15.1 -19.2 1.0 KOSDAQ
Tourism Enterprises Co. 4170.SR 193 -62.3 -199.6 1.4 Saudi
Chateau International Development Co., Ltd. 2722.TW 128 80.4 -68.5 1.7 Taiwan