US · SGHC
Super Group (SGHC) Limited
- Sector
- Consumer Cyclical · Gambling, Resorts & Casinos
- Headquarters
- Saint Peter Port GY1 1AR
- Website
- sghc.com
Price · as of 2024-12-31
$12.89
Market cap 5.41B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $42.90 | +232.82% |
| Intrinsic Value(DCF) | $5.51 | -57.25% |
| Graham-Dodd Method(GD) | $0.80 | -93.79% |
| Graham Formula(GF) | $6.70 | -48.02% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $9.40 | $58.13 | $18,430.27 | $1.60 | $34.00 |
| 2021 | $7.86 | $89.51 | $31,851.11 | $39.30 | $388.50 |
| 2022 | $3.55 | $34.23 | $50.92 | $3.50 | $0.50 |
| 2023 | $3.28 | $33.12 | $1.11 | $1.00 | $0.00 |
| 2024 | $6.93 | $36.65 | $11.64 | $0.80 | $6.70 |
AI valuation
Our deep-learning model estimates Super Group (SGHC) Limited's (SGHC) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $42.90
- Current price
- $12.89
- AI upside
- +232.82%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$5.51
-57.25% upside
Graham-Dodd
$0.80
-93.79% upside
Graham Formula
$6.70
-48.02% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| SGHC | Super Group (SGHC) Limite… | $12.89 | 5.41B | +184% | -57% | -94% | -48% | 25.15 | 5.12 | 1.75 | 10.95 | — | 15.53 | 49.59% | 15.51% | 6.67% | 20.45% | 53.49% | 10.95% | 0.13 | 43.27 | 1.25 | 1.07 | -1.30 | -113774.00% | 1816.00% | 15174.00% | 6.72% | 0.66 | 67.47% | 1.55% | 39.00% | 4.23% | 10.04 | 13.24 | 1.56 | 6.26 |
| BYD | Boyd Gaming Corporation | $83.23 | 6.28B | +73% | -46% | +47% | +229% | 3.66 | 2.58 | 1.65 | 3.46 | 1.38 | 38.40 | 42.14% | 21.43% | 45.05% | 87.98% | 12.92% | 27.83% | 1.25 | 5.56 | 0.54 | 0.45 | 1.04 | 26446.00% | 412.00% | -3022.00% | 5.76% | 1.00 | 7.25% | 0.86% | 3.20% | 22.83% | 11.01 | 24.85 | 2.36 | 2.43 |
| CZR | Caesars Entertainment, In… | $25.05 | 5.11B | +129% | -57% | — | — | -11.73 | 1.46 | 0.45 | 8.75 | -13.39 | -0.47 | 37.66% | 18.09% | -4.37% | -11.41% | 7.07% | -1.36% | 7.52 | 0.89 | 0.80 | 0.60 | 7.28 | 8760.00% | 214.00% | -38571.00% | 10.15% | 0.59 | 1.81% | 0.00% | 0.00% | 4.47% | 14.72 | 58.81 | 2.66 | 0.53 |
| LNW | Light & Wonder, Inc. | $99.75 | 8.43B | — | — | — | -34% | — | — | — | — | — | — | 70.80% | 20.95% | 10.54% | 47.97% | 12.36% | 6.12% | 6.16 | 2.28 | 1.61 | 1.06 | 3.41 | 11029.00% | 986.00% | -287.00% | — | 0.86 | 7.83% | — | 0.00% | — | — | — | — | — |
| LTH | Life Time Group Holdings,… | $27.00 | 5.95B | +10% | -61% | -36% | +38% | 15.43 | 1.84 | 1.92 | 14.08 | 12.41 | 3.37 | 88.68% | 16.07% | 12.48% | 13.03% | 4.49% | 4.69% | 2.16 | 5.85 | 0.63 | 0.44 | 7.47 | 12432.00% | 1428.00% | -14143.00% | -0.36% | 1.43 | -0.26% | 0.00% | 0.00% | 0.00% | 25.52 | -586.03 | 4.10 | 1.09 |
| M | Macy's, Inc. | $19.78 | 5.26B | +260% | -78% | -32% | -51% | 5.31 | 0.68 | 0.13 | 4.26 | 0.44 | 0.94 | 40.28% | 3.95% | 2.53% | 13.56% | 7.73% | 3.57% | 1.25 | 7.90 | 1.43 | 0.36 | 2.50 | 119375.00% | -360.00% | 14359.00% | 24.59% | 0.28 | 8.47% | 6.21% | 33.00% | 24.04% | 8.24 | 9.86 | 0.33 | 2.44 |
| MTN | Vail Resorts, Inc. | $135.81 | 4.88B | +64% | -55% | — | -40% | 17.99 | 12.63 | 1.81 | 9.61 | 74.79 | -3.46 | 42.78% | 18.89% | 9.45% | 51.91% | 12.06% | 5.19% | 8.11 | 3.26 | 0.63 | 0.49 | 3.45 | 2405.00% | 274.00% | -1488.00% | 5.96% | 0.33 | 9.30% | 6.12% | 110.10% | 11.16% | 14.94 | 26.16 | 2.82 | 1.52 |
| REYN | Reynolds Consumer Product… | $24.81 | 5.22B | +22% | -61% | — | -49% | 16.98 | 2.27 | 1.37 | 10.96 | — | -8.74 | 24.56% | 13.22% | 8.09% | 13.70% | 9.83% | 6.14% | 0.78 | 5.72 | 1.93 | 0.89 | 2.64 | -1437.00% | 70.00% | -1436.00% | 6.18% | 0.83 | 8.24% | 3.76% | 63.80% | 4.52% | 13.68 | 21.30 | 1.81 | 2.58 |
| RSI | Rush Street Interactive, … | $19.75 | 1.89B | +198% | +1,114% | -83% | -47% | 57.40 | 12.98 | 1.69 | 12.48 | 13.71 | 27.00 | 34.62% | 7.71% | 2.94% | 29.49% | -21.81% | 6.42% | 0.13 | — | 1.93 | 1.79 | -2.53 | 41852.00% | 2276.00% | 11323.00% | 8.59% | 0.78 | -102.44% | 0.00% | 0.00% | 5.50% | 18.18 | 9.68 | 1.40 | 5.53 |
| SEE | Sealed Air Corporation | $41.88 | 6.17B | -4% | -69% | — | -72% | 17.14 | 7.27 | 0.84 | 8.79 | — | -1.72 | 30.14% | 13.65% | 4.91% | 45.09% | 8.87% | 3.72% | 7.22 | 2.56 | 1.16 | 0.57 | 4.19 | -2331.00% | -175.00% | 8669.00% | 11.19% | 0.45 | 10.42% | 2.60% | 44.60% | 9.51% | 11.79 | 17.08 | 1.61 | 1.71 |
| VFC | V.F. Corporation | $19.42 | 7.6B | — | -74% | — | -79% | 70.09 | 3.27 | 0.51 | 13.44 | — | -4.49 | 53.51% | 3.20% | -2.00% | — | — | — | 3.61 | 1.74 | 1.40 | 0.65 | 6.77 | — | — | — | 6.98% | 0.17 | — | 2.88% | 202.20% | 2.94% | 32.25 | 28.88 | 1.03 | 1.45 |
About Super Group (SGHC) Limited
Super Group (SGHC) Limited operates as an online sports betting and gaming operator. It offers Betway, an online sports betting brand; and Spin, a multi-brand online casino offering. The company is based in Saint Peter Port, Guernsey.
- CEO
- Neal Menashe
- Employees
- 3.59K
- Beta
- 1.10
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($5.51 ÷ $12.89) − 1 = -57.25% (DCF, example).