Valuation Tabcorp Holdings Limited

Stocks

Market Closed - Australian S.E. Other stock markets 04:10:16 12/06/26 pm AEST			5-day change	1st Jan Change
0.8350 ^AUD	-1.76%		+5.70%	-15.66%

12/06	Tabcorp Holdings Says Aware Super Becomes Substantial Holder	MT
29/05	Morgans Financial Upgrades Tabcorp Holdings to Buy From Accumulate; Price Target is AU$1.07	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	11,481	2,368	2,468	1,593	1,630	1,909	-	-
Change	-	-79.38%	4.23%	-35.44%	2.32%	17.11%	-	-
Enterprise Value (EV) ¹	13,713	2,485	2,749	2,424	2,256	2,457	2,374	2,298
Change	-	-81.88%	10.63%	-11.84%	-6.92%	8.9%	-3.38%	-3.21%
P/E Ratio	42.1x	0.35x	38.3x	-1.17x	44.7x	37.8x	21.8x	18.9x
PBR	1.71x	0.87x	0.95x	1.27x	1.3x	1.52x	1.51x	1.5x
PEG	-	0x	-0.4x	0x	-0x	1x	0.3x	1.2x
Capitalization / Revenue	2.02x	1x	1.01x	0.68x	0.62x	0.72x	0.7x	0.68x
EV / Revenue	2.41x	1.05x	1.13x	1.04x	0.86x	0.93x	0.87x	0.82x
EV / EBITDA	12.4x	6.51x	7.03x	7.63x	5.76x	5.84x	5.36x	5.08x
EV / EBIT	18.9x	26.1x	18.3x	24.9x	12x	12.1x	10.5x	9.88x
EV / FCF	25.5x	4.65x	-35.4x	28.6x	7.81x	12.6x	10.4x	9.18x
FCF Yield	3.92%	21.5%	-2.82%	3.5%	12.8%	7.92%	9.64%	10.9%
Dividend per Share ²	0.145	0.13	0.023	0.013	0.02	0.0267	0.0323	0.035
Rate of return	2.8%	12.2%	2.07%	1.86%	2.8%	3.19%	3.87%	4.19%
EPS ²	0.123	3.05	0.029	-0.596	0.016	0.0221	0.0383	0.0441
Distribution rate	118%	4.26%	79.3%	-2.18%	125%	121%	84.5%	79.5%
Net sales ¹	5,686	2,373	2,434	2,339	2,615	2,649	2,732	2,792
EBITDA ¹	1,107	381.6	391	317.7	391.5	420.6	442.6	451.9
EBIT ¹	724	95.2	150.5	97.4	188.7	203.7	225.3	232.4
Net income ¹	269	6,776	66.5	-1,360	36.6	53.36	83.34	99.6
Net Debt ¹	2,232	117.6	281.7	830.7	626.1	547.9	465	388.8
Reference price ²	5.1800	1.0650	1.1100	0.7000	0.7150	0.8350	0.8350	0.8350
Nbr of stocks (in thousands)	2,216,316	2,223,114	2,223,114	2,275,721	2,279,558	2,285,954	-	-
Announcement Date	17/8/21	23/8/22	23/8/23	27/8/24	26/8/25	-	-	-

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	37.77x	0.93x	5.84x	3.19%	1.35B
LAS VEGAS SANDS CORP.	15.89x	3.23x	8.28x	2.27%	33.57B
MGM RESORTS INTERNATIONAL	23.26x	0.91x	3.49x	-.--%	12.53B
WYNN RESORTS, LIMITED	23.32x	2.73x	8.95x	0.94%	10.97B
GENTING SINGAPORE LIMITED	18.63x	1.81x	5.5x	6.61%	5.69B
MONARCH CASINO & RESORT, INC.	19.52x	3.68x	9.98x	0.93%	2.29B
MELCO RESORTS & ENTERTAINMENT LIMITED	9.58x	1.44x	5.77x	1.63%	2.14B
KANGWON LAND, INC.	10.79x	1.67x	7.48x	5.56%	2.07B
SJM HOLDINGS LIMITED	40.14x	1.47x	9.46x	-.--%	1.58B
PARADISE CO., LTD.	14.01x	1.42x	6.69x	1.03%	868M
Average	21.29x	1.93x	7.14x	2.22%	7.31B
Weighted average by Cap.	19.17x	2.46x	7.26x	2%