Logo Spółki Tabcorp Holdings Limited


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

Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna

Aktualna cena: 0.56
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): -

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

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 - - -
Tabcorp Holdings Limited - - -
Mediana / Tabcorp Holdings Limited - - -


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 5.1 84.2 4.6 New York Stock Exchange
Inspired Entertainment, Inc. INSE 250 -1.1 4.4 -28.3 NASDAQ Capital Market
DYNAM JAPAN HOLDINGS Co., Ltd. 6889.HK 326 -1.8 13.1 0.4 HKSE
Las Vegas Sands Corp. LVS 39,567 6.5 28.2 20.0 New York Stock Exchange
Société Anonyme des Bains de Mer et du Cercle des Étrangers à Monaco 0O80.L 3,040 -10.2 23.6 1.6 London Stock Exchange
NagaCorp Ltd. 3918.HK 3,076 12.2 28.1 1.4 HKSE
MGM China Holdings Limited 2282.HK 7,803 5.3 13.2 114.8 HKSE
Mahindra Holidays & Resorts India Limited MHRIL.NS 802 6.0 54.5 9.0 National Stock Exchange of India
SkyCity Entertainment Group Limited SKC.NZ 314 -0.9 -3.3 0.4 NZSE
Sankyo Co., Ltd. 6417.T 4,284 10.5 12.2 2.3 Tokyo
Tabcorp Holdings Limited TAH.AX 1,467 12.2 -3.2 1.8 Australian Securities Exchange
SharpLink Gaming Ltd. SBET 3,010 -28.2 -4.0 0.9 NASDAQ Capital Market
Entain Plc ENT.L 7,587 3.1 -12.4 3.6 London Stock Exchange
SkiStar AB (publ) SKIS-B.ST 1,240 6.2 22.7 2.9 Stockholm Stock Exchange
Sands China Ltd. 1928.HK 21,120 7.0 20.2 20.5 HKSE
Accel Entertainment, Inc. ACEL 977 4.1 28.1 3.8 New York Stock Exchange
Sports Toto Berhad 1562.KL 448 1.6 7.2 1.6 Kuala Lumpur
PlayAGS, Inc. AGS 518 0.1 10.2 4.4 New York Stock Exchange
DraftKings Inc. DKNG 23,821 -328,997.5 -77.8 23.5 NASDAQ Global Select
Churchill Downs Incorporated CHDN 7,274 2.4 17.2 7.1 NASDAQ Global Select
Boyd Gaming Corporation BYD 6,889 2.4 12.5 5.2 New York Stock Exchange
Renaissance,Incorporated 2378.T 158 0.4 37.6 1.9 Tokyo
Ainsworth Game Technology Limited AGI.AX 224 6.0 -37.8 1.1 Australian Securities Exchange
Wynn Resorts, Limited WYNN 13,180 1.7 33.9 -29.5 NASDAQ Global Select
Golden Entertainment, Inc. GDEN 651 1.9 42.6 1.5 NASDAQ Global Market
Mahindra Holidays & Resorts India Limited MHRIL.BO 804 6.0 54.5 9.0 Bombay Stock Exchange
GAN Limited GAN 92 32.2 -8.5 -5.5 NASDAQ Capital Market
Betsson AB BETS-B.ST 2,334 6.4 10.3 2.3 Stockholm Stock Exchange
Kambi Group plc KAMBI.ST 408 7.6 40.7 2.0 Stockholm Stock Exchange
PENN Entertainment, Inc. PENN 2,954 -8.9 -39.7 1.0 NASDAQ Global Select
Fields Corporation 2767.T 896 6.9 8.8 2.5 Tokyo
Bally's Corporation BALY 410 -27.7 -0.8 1.0 New York Stock Exchange
Galaxy Entertainment Group Limited 0027.HK 23,003 18.6 20.5 2.4 HKSE
Gaming Realms plc GMR.L 202 12.7 16.9 4.4 London Stock Exchange
Canterbury Park Holding Corporation CPHC 84 16.6 560.8 1.0 NASDAQ Global Market
Studio City International Holdings Limited MSC 232 -6.6 -3.4 0.4 New York Stock Exchange
Monarch Casino & Resort, Inc. MCRI 1,906 12.8 24.3 3.5 NASDAQ Global Select
Full House Resorts, Inc. FLL 132 2.5 -3.2 0.2 NASDAQ Capital Market
Fujishoji Co.,Ltd. 6257.T 155 14.8 25.7 0.5 Tokyo
S Hotels and Resorts Public Company Limited SHR.BK 164 -3.5 26.6 0.3 Thailand
Wynn Resorts, Limited WYR.DE 9,370 -0.5 24.3 -21.1 Frankfurt Stock Exchange
Gambling.com Group Limited GAMB 311 7.0 21.8 2.2 NASDAQ Global Market
Marriott Vacations Worldwide Corporation VAC 2,706 5.3 10.5 0.0 New York Stock Exchange
ZEAL Network SE TIMA.DE 1,135 12.3 23.6 4.7 Frankfurt Stock Exchange
Organization of Football Prognostics S.A. OPAP.AT 8,041 8.0 14.0 9.9 Athens
Las Vegas Sands Corp. LCR.DE 35,087 6.6 23.8 11.9 Frankfurt Stock Exchange
Crazy Sports Group Limited 0082.HK 54 32.9 -28.6 0.6 HKSE
Entain Plc GVC.VI 7,777 3.9 -12.7 3.7 Vienna
Delta Corp Limited DELTACORP.BO 258 5.6 8.9 0.9 Bombay Stock Exchange
The Rank Group Plc RNK.L 853 5.1 19.6 1.7 London Stock Exchange
Vail Resorts, Inc. 0LK3.L 6,146 4.2 21.2 6.9 London Stock Exchange
Nan Ren Lake Leisure Amusement Co., Ltd. 5905.TWO 101 -2.3 -16.8 1.1 Taipei Exchange
Aristocrat Leisure Limited ALL.AX 29,772 19.3 35.4 7.4 Australian Securities Exchange
Melco Resorts & Entertainment Limited MLCO 1,377 -4.7 24.4 -1.0 NASDAQ Global Select
Jumbo Interactive Limited JIN.AX 499 10.2 18.8 6.7 Australian Securities Exchange
The Lottery Corporation Limited TLC.AX 8,564 14.4 35.1 43.9 Australian Securities Exchange
Gamehost Inc. GH.TO 173 6.2 11.5 2.1 Toronto Stock Exchange
Playtech plc PTEC.L 1,700 3.9 6.5 0.8 London Stock Exchange
Betsson AB 0A37.L 2,337 6.4 10.3 2.3 London Stock Exchange
Light & Wonder, Inc. LNW 7,763 2.7 22.1 11.0 NASDAQ Global Select
Resorttrust, Inc. 4681.T 2,716 10.5 19.2 2.8 Tokyo
AGTech Holdings Limited 8279.HK 360 -132.7 -31.7 1.1 HKSE
Paradise Co., Ltd. 034230.KS 1,306 4.3 20.8 1.1 KSE
Vail Resorts, Inc. MTN 6,088 4.1 20.9 6.8 New York Stock Exchange
Betmakers Technology Group Ltd BET.AX 111 -32.7 -3.5 1.6 Australian Securities Exchange
Flutter Entertainment plc FLUT 54,100 23.4 164.3 5.4 New York Stock Exchange
Central Plaza Hotel Public Company Limited CENTEL.BK 1,203 1.3 23.0 1.8 Thailand
RESOL HOLDINGS Co.,Ltd. 5261.T 206 5.0 14.5 1.8 Tokyo
Paradise Entertainment Limited 1180.HK 126 2.7 2.7 2.0 HKSE
Mars Group Holdings Corporation 6419.T 396 8.9 8.3 0.7 Tokyo
MGM Resorts International 0JWC.L 10,739 -8.4 20.0 3.6 London Stock Exchange
Red Rock Resorts, Inc. RRR 3,682 0.5 20.6 14.7 NASDAQ Global Select
SJM Holdings Limited 0880.HK 2,642 -1.4 6,436.0 1.5 HKSE
Hilton Grand Vacations Inc. HGV 4,238 -3.5 24.8 3.0 New York Stock Exchange
Playa Hotels & Resorts N.V. PLYA 1,658 10.5 31.5 3.1 NASDAQ Global Select
RGB International Bhd. 0037.KL 100 3.6 5.1 1.5 Kuala Lumpur
DraftKings Inc. 0ABA.L 22,302 -328,997.5 -77.8 23.5 London Stock Exchange
Flutter Entertainment plc FLTR.L 53,867 16.3 12,097.2 396.7 London Stock Exchange
International Game Technology PLC IGT 3,307 -2.3 17.0 2.2 New York Stock Exchange
Wynn Macau, Limited 1128.HK 4,811 0.5 11.7 -2.8 HKSE
Genting Malaysia Berhad 4715.KL 2,739 0.7 43.5 1.0 Kuala Lumpur
Melco International Development Limited 0200.HK 1,552 -5.1 -10.3 175.6 HKSE
Delta Corp Limited DELTACORP.NS 258 5.6 8.9 0.9 National Stock Exchange of India
Century Casinos, Inc. CNTY 80 -75.4 -0.8 -2.0 NASDAQ Capital Market
MGM Resorts International MGM 10,805 -8.4 20.0 3.6 New York Stock Exchange
Kindred Group plc KIND-SDB.ST 2,945 13.8 25.5 3.8 Stockholm Stock Exchange
Lottomatica Group S.p.A. LTMC.MI 6,783 5.7 41.8 11.7 Milan
SkyCity Entertainment Group Limited SKC.AX 311 -0.9 -3.3 0.4 Australian Securities Exchange
Codere Online Luxembourg, S.A. CDRO 377 210.5 -1,179.3 12.3 NASDAQ Capital Market
Joban Kosan Co.,Ltd. 9675.T 98 -35.1 -100.9 1.3 Tokyo
Rush Street Interactive, Inc. RSI 6,284 -404.9 84.5 26.2 New York Stock Exchange
Nippon Ski Resort Development Co.,Ltd. 6040.T 194 8.9 17.5 3.3 Tokyo
FarGlory Hotel Co.,Ltd 2712.TW 69 144.8 -20.6 2.0 Taiwan
Tokyotokeiba Co.,Ltd. 9672.T 964 6.8 14.1 1.5 Tokyo
Evoke plc EVOK.L 344 -5.2 -1.3 -2.2 London Stock Exchange
Macau Legend Development Limited 1680.HK 50 -12.7 -0.6 0.1 HKSE
PointsBet Holdings Limited PBH.AX 274 -19.7 -18.0 86.8 Australian Securities Exchange
Intralot S.A. Integrated Lottery Systems and Services INLOT.AT 848 2.9 1,803.3 29.8 Athens
Palasino Holdings Ltd 2536.HK 1,928 47.1 156.7 3.5 HKSE
Pollard Banknote Limited PBL.TO 372 2.8 14.1 1.4 Toronto Stock Exchange
Banyan Tree Holdings Limited B58.SI 405 6.7 84.5 0.7 Stock Exchange of Singapore
Magnum Berhad 3859.KL 477 5.1 11.4 0.8 Kuala Lumpur
BlueBet Holdings Ltd BBT.AX 201 -7.4 -1.7 1.2 Australian Securities Exchange
The Star Entertainment Group Limited SGR.AX 197 -0.1 -0.2 0.6 Australian Securities Exchange
Evolution AB (publ) EVO.ST 17,622 11.0 12.5 4.1 Stockholm Stock Exchange
Kangwon Land, Inc. 035250.KS 2,606 6.1 8.2 1.0 KSE
HJ Magnolia Yongpyong Hotel & Resort 070960.KS 142 -1.5 19.5 0.5 KSE
Genting Singapore Limited G13.SI 6,781 21.6 24.4 1.0 Stock Exchange of Singapore
Super Group (SGHC) Limited SGHC 5,834 17.1 37.9 7.7 New York Stock Exchange
Caesars Entertainment, Inc. CZR 5,568 -5.0 -28.6 1.4 NASDAQ Global Select
Central Plaza Hotel Public Company Limited CENTEL-R.BK 1,203 1.3 23.0 1.8 Stock Exchange of Thailand
Grand Korea Leisure Co., Ltd. 114090.KS 745 13.6 26.6 2.5 KSE
Ananti Inc. 025980.KQ 603 3.7 -49.3 1.2 KOSDAQ
Tourism Enterprises Co. 4170.SR 290 -179.2 -302.6 2.2 Saudi
Chateau International Development Co., Ltd. 2722.TW 134 61.8 -70.0 1.7 Taiwan