Subscribe

Tabcorp Holdings Limited (TAH.AX)

AUD0.83 +0.03 (+3.11%)
AU ASX Consumer Cyclical Gambling, Resorts & Casinos
Address Tower 2, Collins Square 3008
Melbourne, VIC, AU
CEO Gillon McLachlan
IPO 1994-08-31
ISIN AU000000TAH8

Explore sections of this company profile

Also trades on Australian Securities Exchange · TAH.AX (AUD) Other OTC · TABCF (USD) Other OTC · TACBY (USD)
Description

Tabcorp Holdings Limited, together with its subsidiaries, provides gambling, and entertainment and integrity services in Australia. It operates through Wagering and Media, and Integrity Services segments. The Wagering and Media segment offers totalisator and fixed odds betting on racing, sports, and other events through a network of TAB agencies, hotels and clubs, and on-course operations, as well as through retail, Internet, mobile devices, and phone. It also provides Trackside, a computer simulate racing product; and international wagering and pooling services. In addition, the company engages in the Sky Racing television channels broadcasting thoroughbred, and harness and greyhound racing to audiences; Sky Racing Active, a digital app providing Sky Racing’s live and on-demand racing content across thoroughbred, and harness and greyhound racing; Sky Sports television channels; and Sky Sports Radio network. The Integrity Services segment provides electronic gaming machine (EGM) monitoring and related services; and provides products, technology, support, maintenance, and other gaming services. It offers its services under the TAB, Sky Racing, and MAX brands. The company was founded in 1961 and is based in Melbourne, Australia.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
AUD0.83 +0.03 (+3.11%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
11M
Beta
0.36
Float Shares
2.27B
Free Float %
99.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+5.48% +14.07% -31.86% -28.04% -18.95% -22.22% +11.59% -32.46% +10.23% +28.66% +412.48%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
0.83
DCF (Levered) 5.75 +593.0%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 64% Bullish
Rating 2026-05 Change
Strong Buy 5 +1
Buy 4 0
Hold 3 0
Sell 1 0
Strong Sell 1 +1
Quality scores
Altman Z-Score
1.92
Grey zone
Piotroski F-Score
4 / 9
Average
MOAT Score
1 / 10
No MOAT
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
5 / 5
High
ROE Score
2 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
2 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Gambling, Resorts & Casinos: +5.3%
    +11.8% Q4'25: +6.8% (vs Q4'23)
  • EPS growth Gambling, Resorts & Casinos: +9.4%
    +102.7% Q4'25: +103.4% (vs Q4'23)
  • FCF margin FCF growth · Gambling, Resorts & Casinos: +17.3%
    +8.9% Q4'25: +2.2% (vs Q4'23)
  • EBIT margin Gambling, Resorts & Casinos: +17.5%
    +6.4% Q4'25: +8.0% (vs Q4'23)
  • ROIC Gambling, Resorts & Casinos: +8.0%
    +5.3% Q4'25: +10.7% (vs Q4'23)
  • Share dilution Gambling, Resorts & Casinos: +0.3%
    +0.1% Q4'25: +1.4% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Gambling, Resorts & Casinos: 0.94×
    2.34× Q4'25: 1.21× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.41) × ERP
WACC = 67% × Ke + 33% × Kd (11.7%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 0.83
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Jun 2000
actual
Jun 2001
actual
Jun 2002
actual
Jun 2003
actual
Jun 2004
actual
Jun 2005
actual
Jun 2006
actual
Jun 2007
actual
Jun 2008
actual
Jun 2009
actual
Jun 2010
actual
Jun 2011
actual
Jun 2012
actual
Jun 2013
actual
Jun 2014
actual
Jun 2015
actual
Jun 2016
actual
Jun 2017
actual
Jun 2018
actual
Jun 2019
actual
Jun 2020
actual
Jun 2021
actual
Jun 2022
actual
Jun 2023
actual
Jun 2024
actual
Jun 2025
actual
Jun 2026
12 Rev. Ana.
9 EPS Ana.
Jun 2027
12 Rev. Ana.
10 EPS Ana.
Jun 2028
11 Rev. Ana.
7 EPS Ana.
Jun 2029
8 Rev. Ana.
2 EPS Ana.
Revenue
1.63B
est: 1.55B (+5.0%)
1.81B
est: 1.93B (-6.3%)
1.93B
est: 1.92B (+0.5%)
1.90B
est: 1.92B (-0.8%)
2.46B
est: 2.50B (-1.6%)
3.76B
est: 3.83B (-1.8%)
3.78B
est: 3.89B (-2.9%)
3.84B
est: 3.97B (-3.3%)
3.96B
est: 4.00B (-1.1%)
4.17B
est: 4.18B (-0.3%)
4.22B
est: 4.30B (-1.8%)
2.95B
est: 3.58B (-17.7%)
3.03B
est: 3.08B (-1.5%)
2.00B
est: 2.03B (-1.4%)
2.04B
est: 2.05B (-0.7%)
2.16B
est: 2.14B (+0.8%)
2.19B
est: 2.19B (+0.1%)
2.23B
est: 2.23B (+0.0%)
3.76B
est: 3.86B (-2.7%)
3.48B
est: 5.40B (-35.6%)
3.22B
est: 5.12B (-37.2%)
2.15B
est: 5.59B (-61.6%)
2.01B
est: 2.36B (-14.7%)
2.10B
est: 2.47B (-14.8%)
2.34B
est: 2.31B (+1.3%)
2.61B
est: 2.58B (+1.2%)
2.64B
2.60B – 2.70B
+2.3% YoY
2.71B
2.69B – 2.78B
+2.7% YoY
2.77B
2.76B – 2.78B
+2.1% YoY
2.88B
2.84B – 2.94B
+3.8% YoY
EBITDA
425.06M
est: 325.35M (+30.6%)
482.92M
est: 293.54M (+64.5%)
547.93M
est: 227.47M (+140.9%)
530.12M
est: 326.07M (+62.6%)
745.14M
est: 417.68M (+78.4%)
1.06B
est: 559.79M (+89.3%)
1.00B
est: 397.30M (+151.7%)
949.50M
est: 539.19M (+76.1%)
417.30M
est: 478.81M (-12.8%)
1.08B
est: -109.65M (+1,084.7%)
1.01B
est: 605.04M (+66.1%)
338.50M
est: 404.85M (-16.4%)
731.50M
est: 459.69M (+59.1%)
476.30M
est: 273.87M (+73.9%)
456.80M
est: 101.26M (+351.1%)
475.00M
est: 123.89M (+283.4%)
482.50M
est: 192.38M (+150.8%)
278.30M
est: 170.75M (+63.0%)
625.70M
est: -75.70M (+926.5%)
1.07B
est: 9.04M (+11,747.0%)
-194.00M
est: 342.32M (-156.7%)
344.10M
est: -967.21M (+135.6%)
276.00M
est: -993.22M (+127.8%)
362.80M
est: -1.01B (+136.0%)
-1.35B
est: -1.02B (-32.1%)
368.80M
est: 16.98M (+2,071.8%)
17.39M
17.14M – 17.74M
+2.4% YoY
17.87M
17.68M – 18.27M
+2.7% YoY
18.25M
18.18M – 18.31M
+2.1% YoY
18.93M
18.70M – 19.34M
+3.8% YoY
EBIT
329.88M
est: 313.40M (+5.3%)
369.53M
est: 407.45M (-9.3%)
439.40M
est: 357.82M (+22.8%)
424.91M
est: 437.61M (-2.9%)
576.18M
est: 555.12M (+3.8%)
753.70M
est: 881.77M (-14.5%)
860.90M
est: 764.86M (+12.6%)
811.90M
est: 876.00M (-7.3%)
224.60M
est: 815.92M (-72.5%)
902.50M
est: 227.45M (+296.8%)
801.50M
est: 920.61M (-12.9%)
214.20M
est: 662.41M (-67.7%)
598.00M
est: 176.20M (+239.4%)
325.20M
est: 390.30M (-16.7%)
324.50M
est: 317.60M (+2.2%)
343.40M
est: 340.35M (+0.9%)
303.90M
est: 342.40M (-11.2%)
103.20M
est: 306.85M (-66.4%)
446.70M
est: 175.60M (+154.4%)
719.00M
est: 512.51M (+40.3%)
-572.00M
est: 708.80M (-180.7%)
68.00M
est: -588.12M (+111.6%)
-10.40M
est: -603.93M (+98.3%)
114.40M
est: -612.11M (+118.7%)
-1.57B
est: -622.34M (-152.7%)
166.00M
est: -270.55M (+161.4%)
-277.07M
-282.66M – -273.00M
-2.4% YoY
-284.65M
-291.04M – -281.72M
-2.7% YoY
-290.71M
-291.72M – -289.69M
-2.1% YoY
-301.65M
-308.07M – -297.89M
-3.8% YoY
Net Income
174.78M
est: 203.95M (-14.3%)
187.68M
est: 218.34M (-14.0%)
260.96M
est: 183.96M (+41.9%)
252.62M
est: 259.94M (-2.8%)
311.03M
est: 330.01M (-5.8%)
370.80M
est: 475.93M (-22.1%)
543.40M
est: 374.26M (+45.2%)
450.40M
est: 552.93M (-18.5%)
-164.60M
est: 455.55M (-136.1%)
521.70M
est: -171.89M (+403.5%)
469.50M
est: 536.27M (-12.5%)
534.80M
est: 391.35M (+36.7%)
340.00M
est: 460.12M (-26.1%)
126.60M
est: 224.16M (-43.5%)
129.90M
est: 124.83M (+4.1%)
334.50M
est: 137.43M (+143.4%)
169.70M
est: 342.29M (-50.4%)
-20.80M
est: 173.00M (-112.0%)
152.10M
est: -35.95M (+523.1%)
362.50M
est: 39.92M (+808.2%)
-870.00M
est: 354.74M (-345.2%)
269.00M
est: -891.40M (+130.2%)
6.78B
est: -915.36M (+840.2%)
66.50M
est: 66.50M (+0.0%)
-1.36B
est: -1.36B (+0.0%)
36.60M
est: 36.60M (+0.0%)
53.36M
42.24M – 103.49M
+45.8% YoY
83.34M
64.16M – 132.60M
+56.2% YoY
99.60M
84.45M – 110.31M
+19.5% YoY
111.39M
109.59M – 114.48M
+11.8% YoY
SGA
20.31M
est: 9.39M (+116.2%)
239.00M
est: 20.49M (+1,066.7%)
253.10M
est: 230.41M (+9.8%)
248.58M
est: 293.30M (-15.2%)
426.37M
est: 392.85M (+8.5%)
618.50M
est: 751.54M (-17.7%)
618.40M
est: 747.00M (-17.2%)
746.90M
est: 761.93M (-2.0%)
640.20M
est: 818.35M (-21.8%)
763.20M
est: 1.28B (-40.2%)
777.20M
est: 807.64M (-3.8%)
232.80M
est: 670.50M (-65.3%)
226.60M
est: 211.65M (+7.1%)
1.04B
est: 149.40M (+595.7%)
1.05B
est: 312.08M (+236.4%)
1.12B
est: 338.98M (+230.4%)
1.20B
est: 345.98M (+246.5%)
1.31B
est: 379.84M (+243.6%)
1.75B
est: 757.55M (+130.6%)
363.00M
est: 899.85M (-59.7%)
299.00M
est: 762.23M (-60.8%)
129.50M
est: 659.84M (-80.4%)
148.40M
est: 677.58M (-78.1%)
236.10M
est: 686.76M (-65.6%)
444.30M
est: 698.23M (-36.4%)
465.00M
est: 317.01M (+46.7%)
324.64M
319.88M – 331.19M
+2.4% YoY
333.52M
330.08M – 341.00M
+2.7% YoY
340.62M
339.43M – 341.81M
+2.1% YoY
353.43M
349.03M – 360.97M
+3.8% YoY
EPS
0.48
est: 0.48 (+0.5%)
0.49
est: 0.51 (-4.5%)
0.67
est: 0.66 (+1.4%)
0.66
est: 0.67 (-2.2%)
0.75
est: 0.72 (+4.5%)
0.69
est: 0.65 (+5.8%)
1.00
est: 1.01 (-1.5%)
0.83
est: 0.98 (-15.4%)
-0.30
est: 0.96 (-131.2%)
0.90
est: 0.87 (+3.3%)
0.74
est: 0.78 (-4.7%)
0.79
est: 0.60 (+31.3%)
0.46
est: 0.48 (-3.3%)
0.20
est: 0.19 (+5.8%)
0.20
est: 0.19 (+4.1%)
0.42
est: 0.03 (+1,337.5%)
0.20
est: 0.03 (+579.0%)
-0.03
est: 0.03 (-189.9%)
0.10
est: 0.02 (+315.6%)
0.18
est: 0.03 (+572.6%)
-0.43
est: 0.02 (-2,474.0%)
0.12
est: 0.02 (+383.0%)
3.05
est: 0.02 (+15,726.9%)
0.03
est: 0.03 (-10.8%)
-0.60
est: 0.01 (-4,119.6%)
0.02
est: 0.02 (-11.5%)
0.03
0.02 – 0.05
+55.2% YoY
0.04
0.03 – 0.06
+29.9% YoY
0.04
0.04 – 0.05
+14.6% YoY
0.05
0.05 – 0.05
+16.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B 3/5 5/5 2/5 3/5 2/5 1/5 3/5
2026-05-28 B 3/5 5/5 2/5 3/5 2/5 1/5 3/5
2026-05-27 B 3/5 5/5 2/5 3/5 2/5 1/5 3/5
2026-05-26 B 3/5 5/5 2/5 3/5 2/5 1/5 3/5
2026-05-25 B 3/5 5/5 2/5 3/5 2/5 1/5 3/5
2026-05-22 B 3/5 5/5 2/5 3/5 2/5 1/5 3/5
2026-05-21 B 3/5 5/5 2/5 3/5 2/5 1/5 3/5
2026-05-20 B 3/5 5/5 2/5 3/5 2/5 1/5 3/5
2026-05-19 B 3/5 5/5 2/5 3/5 2/5 1/5 3/5
2026-05-18 B 3/5 5/5 2/5 3/5 2/5 1/5 3/5
2026-05-15 B 3/5 5/5 2/5 3/5 2/5 1/5 3/5
2026-05-14 B 3/5 5/5 2/5 3/5 2/5 1/5 3/5
2026-05-13 B 3/5 5/5 2/5 3/5 2/5 1/5 3/5
2026-05-12 B 3/5 5/5 2/5 3/5 2/5 1/5 3/5
2026-05-11 B 3/5 5/5 2/5 3/5 2/5 1/5 3/5
2026-05-08 B- 2/5 4/5 2/5 3/5 1/5 1/5 3/5
2026-05-07 B- 2/5 4/5 2/5 3/5 1/5 1/5 3/5
2026-05-06 B- 2/5 4/5 2/5 3/5 1/5 1/5 3/5
2026-05-05 B- 2/5 4/5 2/5 3/5 1/5 1/5 3/5
2026-05-04 B- 2/5 4/5 2/5 3/5 1/5 1/5 3/5
2026-05-01 B- 3/5 4/5 2/5 4/5 1/5 1/5 3/5
2026-04-30 B- 3/5 4/5 2/5 4/5 1/5 1/5 3/5
2026-04-29 B- 3/5 4/5 2/5 4/5 1/5 1/5 3/5
2026-04-28 B- 3/5 4/5 2/5 4/5 1/5 1/5 3/5
2026-04-27 B- 3/5 4/5 2/5 4/5 1/5 1/5 3/5
2026-04-24 B- 3/5 4/5 2/5 4/5 1/5 1/5 3/5
2026-04-23 B- 3/5 4/5 2/5 4/5 1/5 1/5 3/5
2026-04-22 B- 3/5 4/5 2/5 4/5 1/5 1/5 3/5
2026-04-21 B- 3/5 4/5 2/5 4/5 1/5 1/5 3/5
2026-04-20 B- 3/5 4/5 2/5 4/5 1/5 1/5 3/5
2026-04-17 B- 3/5 4/5 2/5 4/5 1/5 1/5 3/5
2026-04-16 B- 3/5 4/5 2/5 4/5 1/5 1/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
576.55M
OE per share TTM
0.25
Owner's Yield
32.71%
Maintenance CapEx ratio
268.48%
Maint CapEx / Avg PPE
18.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 78 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Roundhill Investments - Sports Betting & iGaming ETF BETZ 3.07% 1.57M 0.75%
2 iShares S&P/ASX Small Ordinaries ETF ISO.AX 0.66% 574.3K 0.55%
3 iShares Edge MSCI Australia Multifactor ETF AUMF.AX 0.36% 358.1K 0.30%
4 Vanguard MSCI Australian Small Companies Index ETF VSO.AX 0.34% 2.68M 0.30%
5 BetaShares - Australian Ex-20 Portfolio Diversifier ETF EX20.AX 0.20% 895.8K 0.25%
6 BetaShares - Geared Australian Equities Complex ETF GEAR.AX 0.15% 656.8K 0.78%
7 BetaShares - FTSE RAFI Australia 200 ETF QOZ.AX 0.13% 1.15M 0.40%
8 Dimensional - International Small Cap Value ETF DISV 0.10% 4.96M 0.42%
9 iShares International Small-Cap Equity Factor ETF ISCF 0.10% 665.7K 0.24%
10 State Street SPDR S&P International Small Cap ETF GWX 0.08% 675.9K 0.40%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
32.5K
Shares Outstanding
2.29B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Gillon A. Mclachlan MD, Chief Executive Officer & Director 2M male
Mark Howell Chief Financial Officer 908.5K male
Kayelene Snowden Chief Operating Officer female
Narelle McKenzie Chief Legal Officer female
Paul O'Rourke Chief Risk Officer male
Robert Fraser Chief Technology & Transformation Officer male
Sharon Broadley Chief People Officer female
Terry Couper General Manager of Capital Markets male
Tom Callachor Chief Industry & Corporate Affairs Officer male
Jarrod Villani Chief Commercial & Media Officer male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits