Valuation Tabcorp Holdings Limited

Stocks

Delayed Australian S.E. Other stock markets 03:35:23 13/07/2026 BST			5-day change	1st Jan Change
0.8250 ^AUD	+0.61%		+1.23%	-16.67%

07-06	Tabcorp Holdings Faces Uncertain Outcome of AUSTRAC Impact, Says Jefferies	MT
07-06	Tabcorp Holdings Says Macquarie Group Becomes Substantial Holder	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	1,874	-	-
Change	-	-79.38%	4.23%	-35.44%	2.32%	15.01%	-	-
Enterprise Value (EV) ¹	13,713	2,485	2,749	2,424	2,256	2,422	2,339	2,263
Change	-	-81.88%	10.63%	-11.84%	-6.92%	7.38%	-3.43%	-3.26%
P/E	42.1x	0.35x	38.3x	-1.17x	44.7x	37.1x	21.4x	18.6x
PBR	1.71x	0.87x	0.95x	1.27x	1.3x	1.49x	1.48x	1.47x
PEG	-	0x	-0.4x	0x	-0x	1x	0.3x	1.2x
Capitalization / Revenue	2.02x	1x	1.01x	0.68x	0.62x	0.71x	0.69x	0.67x
EV / Revenue	2.41x	1.05x	1.13x	1.04x	0.86x	0.91x	0.86x	0.81x
EV / EBITDA	12.4x	6.51x	7.03x	7.63x	5.76x	5.76x	5.29x	5.01x
EV / EBIT	18.9x	26.1x	18.3x	24.9x	12x	11.9x	10.4x	9.74x
EV / FCF	25.5x	4.65x	-35.4x	28.6x	7.81x	12.4x	10.2x	9.04x
FCF Yield	3.92%	21.5%	-2.82%	3.5%	12.8%	8.04%	9.78%	11.1%
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%	3.25%	3.94%	4.27%
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	0.8200	0.8200	0.8200
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	17/08/21	23/08/22	23/08/23	27/08/24	26/08/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TABCORP HOLDINGS LIMITED	37.09x	0.91x	5.76x	3.25%	1.3B
LAS VEGAS SANDS CORP.	14.51x	3.03x	7.76x	2.46%	30.94B
MGM RESORTS INTERNATIONAL	22.53x	0.88x	3.39x	-.--%	11.99B
WYNN RESORTS, LIMITED	21.94x	2.64x	8.65x	1.01%	10.2B
GENTING SINGAPORE LIMITED	19.09x	1.89x	5.72x	6.45%	5.8B
MONARCH CASINO & RESORT, INC.	18.74x	3.54x	9.59x	0.97%	2.2B
MELCO RESORTS & ENTERTAINMENT LIMITED	9.58x	1.45x	5.97x	1.54%	2.13B
KANGWON LAND, INC.	10.41x	1.45x	6.55x	5.89%	1.93B
PARADISE CO., LTD.	12.14x	1.32x	6.52x	1.2%	740M
Average	18.45x	1.90x	6.66x	2.53%	7.47B
Weighted average by Cap.	17.74x	2.35x	6.86x	2.17%