Valuation OPAP

Stocks

Market Closed - Athens S.E. 22:18:00 11/09/2026 HKT			5-day change	1st Jan Change
13.10 ^EUR	-0.91%		+0.69%	-31.41%

09-12	Allwyn AG, Q2 2026 Earnings Call, Aug 27, 2026
09-09	Allwyn AG: Defensive growth, stronger cash generation

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	7,068	10,411	-	-
Change	-	47.3%	-	-
Enterprise Value (EV) ¹	7,068	17,190	17,037	16,883
Change	-	143.2%	-0.89%	-0.9%
P/E	-	23.9x	16.3x	13.6x
PBR	-	-4.21x	-6.6x	-7.45x
PEG	-	-	0.4x	0.7x
Capitalization / Revenue	0.79x	1x	0.94x	0.89x
EV / Revenue	0.79x	1.66x	1.54x	1.45x
EV / EBITDA	-	8.95x	8.2x	7.58x
EV / EBIT	-	10.7x	8.98x	8.28x
EV / FCF	-	24.5x	16x	14.3x
FCF Yield	-	4.08%	6.24%	6.99%
Dividend per Share ²	-	1	1.014	1.058
Rate of return	-	7.63%	7.74%	8.07%
EPS ²	-	0.5489	0.8018	0.9616
Distribution rate	-	182%	127%	110%
Net sales ¹	8,991	10,384	11,052	11,656
EBITDA ¹	-	1,920	2,078	2,228
EBIT ¹	-	1,604	1,898	2,039
Net income ¹	732	610	735.5	843.1
Net Debt ¹	-	6,778	6,625	6,471
Reference price ²	19.10	13.10	13.10	13.10
Nbr of stocks (in thousands)	370,063	794,759	-	-
Announcement Date	19/3/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
OPAP	-	1.66x	8.95x	-	12.08B
ARISTOCRAT LEISURE LIMITED	23.18x	5.99x	14.05x	1.68%	25.7B
GALAXY ENTERTAINMENT GROUP LIMITED	13.54x	2.26x	7.89x	5.44%	18.29B
FLUTTER ENTERTAINMENT PLC	-109.49x	1.54x	10.47x	-.--%	17.45B
EVOLUTION AB	14.48x	6.65x	10.1x	3.47%	17.2B
SANDS CHINA LTD.	14.47x	2.36x	8.73x	7.6%	13.79B
DRAFTKINGS INC.	235.42x	1.91x	17.58x	-.--%	12.28B
THE LOTTERY CORPORATION LIMITED	29.5x	3.46x	16.46x	3.59%	7.67B
LOTTOMATICA GROUP S.P.A.	20.81x	3.55x	8.83x	2.02%	7.44B
SUPER GROUP (SGHC) LIMITED	16.22x	2.41x	8.83x	2.24%	7.03B
Average	28.68x	3.18x	11.19x	2.89%	13.89B
Weighted average by Cap.	21.82x	3.47x	11.23x	2.88%