|
Market Closed -
OTC Markets
02:40:46 07/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 5.458 USD | -5.43% |
|
-6.95% | -48.81% |
| 10-06 | Seplat's Elumelu buys GBP53 million in shares | AN |
| 10-05 | WINNERS & LOSERS: BT rescues TalkTalk; Ithaca makes Canada buy | AN |
Company Valuation: Entain plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,872 | 7,782 | 6,351 | 4,393 | 4,903 | 2,724 | - | - |
| Change | - | -21.17% | -18.39% | -30.82% | 11.61% | -44.44% | - | - |
| Enterprise Value (EV) 1 | 11,958 | 10,532 | 9,642 | 7,732 | 8,547 | 6,017 | 5,915 | 5,551 |
| Change | - | -11.93% | -8.45% | -19.8% | 10.54% | -29.6% | -1.71% | -6.15% |
| P/E | 39.9x | 322x | -6.6x | -9.71x | -7.35x | 12.4x | 9.47x | 7.5x |
| PBR | 3.12x | 2.48x | 2.8x | 2.84x | 5.51x | 2.56x | 2.16x | 1.77x |
| PEG | - | -3.6x | 0x | 0.2x | -0.2x | -0x | 0.3x | 0.3x |
| Capitalization / Revenue | 2.58x | 1.81x | 1.33x | 0.86x | 0.93x | 0.52x | 0.51x | 0.49x |
| EV / Revenue | 3.12x | 2.45x | 2.02x | 1.52x | 1.63x | 1.16x | 1.1x | 0.99x |
| EV / EBITDA | 13.6x | 10.6x | 9.57x | 7.1x | 7.37x | 5.96x | 5.57x | 4.92x |
| EV / EBIT | 24.7x | 19.4x | 15x | 12.5x | 9.92x | 9.13x | 7.55x | 6.42x |
| EV / FCF | 21.3x | 24.6x | 51.2x | 27.5x | 39.6x | 18.2x | 15.3x | 10.9x |
| FCF Yield | 4.7% | 4.07% | 1.95% | 3.63% | 2.52% | 5.49% | 6.55% | 9.14% |
| Dividend per Share 2 | - | 0.17 | 0.178 | 0.186 | 0.196 | 0.2072 | 0.2194 | 0.2321 |
| Rate of return | - | 1.29% | 1.79% | 2.71% | 2.56% | 4.87% | 5.15% | 5.45% |
| EPS 2 | 0.422 | 0.041 | -1.507 | -0.708 | -1.043 | 0.342 | 0.4497 | 0.5679 |
| Distribution rate | - | 415% | -11.8% | -26.3% | -18.8% | 60.6% | 48.8% | 40.9% |
| Net sales 1 | 3,830 | 4,297 | 4,770 | 5,089 | 5,259 | 5,192 | 5,364 | 5,595 |
| EBITDA 1 | 881.7 | 993.2 | 1,008 | 1,089 | 1,160 | 1,009 | 1,061 | 1,129 |
| EBIT 1 | 484.1 | 541.8 | 641.8 | 616.6 | 861.2 | 659.3 | 783.2 | 865 |
| Net income 1 | 249.3 | 24.2 | -928.6 | -452.7 | -666.7 | 179.2 | 255.2 | 320.2 |
| Net Debt 1 | 2,086 | 2,750 | 3,291 | 3,339 | 3,644 | 3,293 | 3,191 | 2,827 |
| Reference price 2 | 16.830 | 13.215 | 9.942 | 6.872 | 7.666 | 4.257 | 4.257 | 4.257 |
| Nbr of stocks (in thousands) | 586,553 | 588,850 | 638,785 | 639,305 | 639,603 | 639,908 | - | - |
| Announcement Date | 3/3/22 | 9/3/23 | 7/3/24 | 6/3/25 | 5/3/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.09x | 5.95x | 13.95x | 1.69% | 24.77B | |
| 12.87x | 2.58x | 6.86x | 3.25% | 23.71B | |
| 12.55x | 2.07x | 7.23x | 5.9% | 17.1B | |
| 13.6x | 6.2x | 9.42x | 3.72% | 15.45B | |
| -73.77x | 1.31x | 8.92x | -.--% | 13.14B | |
| 12.68x | 2.14x | 7.91x | 8.76% | 11.89B | |
| 184.99x | 1.53x | 14.63x | -.--% | 9.73B | |
| 17.16x | 2.29x | 7.72x | 1.3% | 7.83B | |
| Average | 25.40x | 3.01x | 9.58x | 3.08% | 15.45B | |
| Weighted average by Cap. | 19.56x | 3.36x | 9.64x | 3.17% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- GVC Stock
- GMVHF Stock
- Valuation Entain plc
Select your edition
All financial news and data tailored to specific country editions
