Valuation Tabcorp Holdings Limited

Equities

Market Closed - Australian S.E. Other stock markets 04:10:28 06/02/26 pm AEDT			5-day change	1st Jan Change
0.8500 ^AUD	-3.41%		-3.95%	-14.14%

16/01	Tabcorp Holdings Says Macquarie Group Ceases to be a Substantial Shareholder	MT
30/12	Tabcorp Says Macquarie Group Ceases to be a Substantial Shareholder	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	11,481	2,368	2,468	1,593	1,630	1,940	-	-
Change	-	-79.38%	4.23%	-35.44%	2.32%	19.04%	-	-
Enterprise Value (EV) ¹	13,713	2,485	2,749	2,424	2,256	2,453	2,373	2,290
Change	-	-81.88%	10.63%	-11.84%	-6.92%	8.74%	-3.26%	-3.52%
P/E ratio	42.1x	0.35x	38.3x	-1.17x	44.7x	32.4x	23.5x	19.5x
PBR	1.71x	0.87x	0.95x	1.27x	1.3x	1.54x	1.53x	1.51x
PEG	-	0x	-0.4x	0x	-0x	0.5x	0.6x	0.9x
Capitalization / Revenue	2.02x	1x	1.01x	0.68x	0.62x	0.74x	0.71x	0.69x
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	6.1x	5.52x	5.19x
EV / EBIT	18.9x	26.1x	18.3x	24.9x	12x	13.4x	11.2x	10.2x
EV / FCF	25.5x	4.65x	-35.4x	28.6x	7.81x	12.6x	11.8x	10.3x
FCF Yield	3.92%	21.5%	-2.82%	3.5%	12.8%	7.93%	8.47%	9.7%
Dividend per Share ²	0.145	0.13	0.023	0.013	0.02	0.0211	0.028	0.0317
Rate of return	2.8%	12.2%	2.07%	1.86%	2.8%	2.48%	3.29%	3.73%
EPS ²	0.123	3.05	0.029	-0.596	0.016	0.0262	0.0362	0.0437
Distribution rate	118%	4.26%	79.3%	-2.18%	125%	80.5%	77.3%	72.7%
Net sales ¹	5,686	2,373	2,434	2,339	2,615	2,630	2,741	2,801
EBITDA ¹	1,107	381.6	391	317.7	391.5	402.2	430	441.6
EBIT ¹	724	95.2	150.5	97.4	188.7	183.4	212.4	223.7
Net income ¹	269	6,776	66.5	-1,360	36.6	56.45	80.49	98.22
Net Debt ¹	2,232	117.6	281.7	830.7	626.1	513.1	433.2	349.6
Reference price ²	5.1800	1.0650	1.1100	0.7000	0.7150	0.8500	0.8500	0.8500
Nbr of stocks (in thousands)	2,216,316	2,223,114	2,223,114	2,275,721	2,279,558	2,282,529	-	-
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	32.44x	0.93x	6.1x	2.48%	1.36B
LAS VEGAS SANDS CORP.	22.55x	4.04x	10.03x	1.68%	39.08B
WYNN RESORTS, LIMITED	31.59x	2.97x	9.39x	0.85%	12.14B
MGM RESORTS INTERNATIONAL	224.3x	0.77x	2.9x	-.--%	9.68B
GENTING SINGAPORE LIMITED	17.56x	2.29x	6.41x	5.38%	7.08B
KANGWON LAND, INC.	11.17x	1.79x	7.86x	4.73%	2.42B
SJM HOLDINGS LIMITED	-71.83x	1.43x	11.83x	-.--%	2.23B
MONARCH CASINO & RESORT, INC.	17.8x	3x	8.34x	1.21%	1.76B
Average	35.70x	2.15x	7.86x	2.04%	9.47B
Weighted average by Cap.	46.25x	3.06x	8.55x	1.73%