Valuation Tabcorp Holdings Limited

Equities

Delayed Australian S.E. Other stock markets 10:23:59 2025-06-16 pm EDT			5-day change	1st Jan Change
0.7325 ^AUD	+0.34%		-1.01%	+29.65%

May. 21	Tabcorp Receives Approaches from Intralot for Max Gaming	CI
May. 06	ASX Preview: Australian Shares to Open Lower as Wall Street Falls on Record Trade Deficit, Tariff Talks Uncertainties	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	6,853	11,481	2,368	2,468	1,593	1,664	-	-
Change	-	67.52%	-79.38%	4.23%	-35.44%	4.46%	-	-
Enterprise Value (EV) ¹	10,551	13,713	2,485	2,749	2,424	2,382	2,285	2,215
Change	-	29.96%	-81.88%	10.63%	-11.84%	-1.72%	-4.06%	-3.08%
P/E ratio	-7.88x	42.1x	0.35x	38.3x	-1.17x	43.6x	29.6x	25.6x
PBR	1.14x	1.71x	0.87x	0.95x	1.27x	1.31x	1.29x	1.27x
PEG	-	-0x	0x	-0.4x	0x	-0x	0.6x	1.6x
Capitalization / Revenue	1.31x	2.02x	1x	1.01x	0.68x	0.64x	0.62x	0.61x
EV / Revenue	2.02x	2.41x	1.05x	1.13x	1.04x	0.92x	0.86x	0.81x
EV / EBITDA	10.6x	12.4x	6.51x	7.03x	7.63x	6.39x	5.84x	5.51x
EV / EBIT	17.1x	18.9x	26.1x	18.3x	24.9x	13.9x	12.1x	11.2x
EV / FCF	27.7x	25.5x	4.65x	-35.4x	28.6x	12x	15.2x	16.2x
FCF Yield	3.61%	3.92%	21.5%	-2.82%	3.5%	8.32%	6.59%	6.19%
Dividend per Share ²	0.11	0.145	0.13	0.023	0.013	0.0143	0.0182	0.0204
Rate of return	3.25%	2.8%	12.2%	2.07%	1.86%	1.96%	2.49%	2.8%
EPS ²	-0.429	0.123	3.05	0.029	-0.596	0.0168	0.0246	0.0285
Distribution rate	-25.6%	118%	4.26%	79.3%	-2.18%	85.4%	73.7%	71.8%
Net sales ¹	5,224	5,686	2,373	2,434	2,339	2,592	2,666	2,739
EBITDA ¹	995	1,107	381.6	391	317.7	373	391	402.3
EBIT ¹	617	724	95.2	150.5	97.4	171.7	188.1	197.6
Net income ¹	-870	269	6,776	66.5	-1,360	38.21	53.15	65.12
Net Debt ¹	3,698	2,232	117.6	281.7	830.7	718	621.3	550.9
Reference price ²	3.3800	5.1800	1.0650	1.1100	0.7000	0.7300	0.7300	0.7300
Nbr of stocks (in thousands)	2,027,565	2,216,316	2,223,114	2,223,114	2,275,721	2,279,558	-	-
Announcement Date	8/18/20	8/17/21	8/23/22	8/23/23	8/27/24	-	-	-

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TABCORP HOLDINGS LIMITED	44.48x	0.93x	6.48x	1.92%	1.11B
LAS VEGAS SANDS CORP.	17.13x	3.34x	8.65x	2.43%	28.5B
WYNN RESORTS, LIMITED	16.74x	2.49x	7.88x	1.2%	8.72B
MGM RESORTS INTERNATIONAL	13.64x	0.74x	2.72x	-.--%	8.64B
GENTING SINGAPORE LIMITED	14.45x	2.01x	5.19x	5.72%	6.65B
KANGWON LAND, INC.	10.55x	1.76x	6.74x	5.39%	2.55B
SJM HOLDINGS LIMITED	30.54x	1.28x	9.45x	-.--%	2.2B
MONARCH CASINO & RESORT, INC.	16.39x	2.59x	7.48x	1.45%	1.53B
BLOOMBERRY RESORTS CORPORATION	14.28x	2.35x	8.54x	1%	1.26B
Average	19.80x	1.94x	7.02x	2.12%	6.79B
Weighted average by Cap.	16.91x	2.48x	7.21x	2.24%