Switch theme
Sign up to access all valuation multiples
NagaCorp Ltd is an investment holding company involved in the resorts and casino industry. The company has two business segments, Casino Operations; and Hotel and Entertainment Operations. The Casino Operations business manages gaming activities, the company's flagship resort, NagaWorld. The resort has a variety of gaming halls, shopping galleries, restaurants, and meeting spaces. Furthermore, it contains segments of both gaming tables and electronic gaming machines. The Hotel and Entertainment Operations segment manages the hotel and leisure businesses of the company. NagaCorp generates the vast majority of its revenue in Cambodia, where it has a casino license until 2065.
2003
6.0K+
LTM Revenue $4.5B
LTM EBITDA $1.9B
$1.8B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
NagaCorp has a last 12-month revenue of $4.5B and a last 12-month EBITDA of $1.9B.
In the most recent fiscal year, NagaCorp achieved revenue of $64.6M and an EBITDA of $38.0M.
NagaCorp expects next 12-month revenue of XXX and NTM EBITDA of XXX
See NagaCorp valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $56.0M | $64.6M | XXX | XXX | XXX |
| Gross Profit | $18.5M | $48.4M | XXX | XXX | XXX |
| Gross Margin | 33% | 75% | XXX | XXX | XXX |
| EBITDA | $31.6M | $38.0M | XXX | XXX | XXX |
| EBITDA Margin | 56% | 59% | XXX | XXX | XXX |
| Net Profit | -$18.9M | $13.8M | XXX | XXX | XXX |
| Net Margin | -34% | 21% | XXX | XXX | XXX |
| Net Debt | $56.6M | $40.2M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, NagaCorp's stock price is HKD 3 (or $0).
NagaCorp has current market cap of HKD 14.0B (or $1.8B), and EV of HKD 14.0B (or $1.8B).
See NagaCorp trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $1.8B | $1.8B | XXX | XXX | XXX | XXX | $0.03 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, NagaCorp has market cap of $1.8B and EV of $1.8B.
NagaCorp's trades at 3.1x LTM EV/Revenue multiple, and 7.3x LTM EBITDA.
Analysts estimate NagaCorp's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for NagaCorp and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $1.8B | XXX | XXX | XXX |
| EV/Revenue | 27.9x | XXX | XXX | XXX |
| EV/EBITDA | 47.4x | XXX | XXX | XXX |
| P/E | 78.6x | XXX | XXX | XXX |
| P/E/Growth | 0.3x | XXX | XXX | XXX |
| EV/FCF | 59.7x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpNagaCorp's NTM/LTM revenue growth is 9%
NagaCorp's revenue per employee for the last fiscal year averaged $11K, while opex per employee averaged $5K for the same period.
Over next 12 months, NagaCorp's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate NagaCorp's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for NagaCorp and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 15% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 59% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 20% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 67% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $11K | XXX | XXX | XXX | XXX |
| Opex per Employee | $5K | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 9% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 46% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| High Roller Technologies | XXX | XXX | XXX | XXX | XXX | XXX |
| Ainsworth Game Technology | XXX | XXX | XXX | XXX | XXX | XXX |
| Aristocrat Leisure | XXX | XXX | XXX | XXX | XXX | XXX |
| BlueBet Holdings | XXX | XXX | XXX | XXX | XXX | XXX |
| BetMakers | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
NagaCorp acquired XXX companies to date.
Last acquisition by NagaCorp was XXXXXXXX, XXXXX XXXXX XXXXXX . NagaCorp acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was NagaCorp founded? | NagaCorp was founded in 2003. |
| Where is NagaCorp headquartered? | NagaCorp is headquartered in Hong Kong. |
| How many employees does NagaCorp have? | As of today, NagaCorp has 6.0K+ employees. |
| Who is the CEO of NagaCorp? | NagaCorp's CEO is Mr. Yiy Fon Chen. |
| Is NagaCorp publicy listed? | Yes, NagaCorp is a public company listed on HKG. |
| What is the stock symbol of NagaCorp? | NagaCorp trades under 03918 ticker. |
| When did NagaCorp go public? | NagaCorp went public in 2006. |
| Who are competitors of NagaCorp? | Similar companies to NagaCorp include e.g. High Roller Technologies, Ainsworth Game Technology, Aristocrat Leisure, BlueBet Holdings. |
| What is the current market cap of NagaCorp? | NagaCorp's current market cap is $1.8B |
| What is the current revenue of NagaCorp? | NagaCorp's last 12-month revenue is $4.5B. |
| What is the current EBITDA of NagaCorp? | NagaCorp's last 12-month EBITDA is $1.9B. |
| What is the current EV/Revenue multiple of NagaCorp? | Current revenue multiple of NagaCorp is 3.1x. |
| What is the current EV/EBITDA multiple of NagaCorp? | Current EBITDA multiple of NagaCorp is 7.3x. |
| What is the current revenue growth of NagaCorp? | NagaCorp revenue growth between 2023 and 2024 was 15%. |
| Is NagaCorp profitable? | Yes, NagaCorp is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
