Valuation OPAP

Stocks

Market Closed - Athens S.E. Other stock markets 22:16:24 15/07/2026 HKT			After hours 03:08:31
13.22 ^EUR	-2.07%		13.69	+3.58%

07-07	Czech finance sets its sights on Italy, more than EUR2.6bn invested	AN
06-11	Allwyn AG Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	7,068	10,507	-	-
Change	-	48.65%	-	-
Enterprise Value (EV) ¹	7,068	17,369	17,295	17,077
Change	-	145.73%	-0.42%	-1.26%
P/E	-	24.3x	17.5x	14x
PBR	-	-4.77x	-6.64x	-8.03x
PEG	-	-	0.5x	0.6x
Capitalization / Revenue	0.79x	1.01x	0.95x	0.9x
EV / Revenue	0.79x	1.67x	1.56x	1.47x
EV / EBITDA	-	9x	8.2x	7.54x
EV / EBIT	-	11.1x	9.31x	8.54x
EV / FCF	-	24.7x	16.3x	14.5x
FCF Yield	-	4.04%	6.15%	6.91%
Dividend per Share ²	-	1	1.01	1.05
Rate of return	-	7.41%	7.48%	7.78%
EPS ²	-	0.5566	0.7698	0.9626
Distribution rate	-	180%	131%	109%
Net sales ¹	8,991	10,384	11,052	11,656
EBITDA ¹	-	1,930	2,109	2,266
EBIT ¹	-	1,565	1,858	1,999
Net income ¹	732	616.8	694.7	819.5
Net Debt ¹	-	6,862	6,789	6,570
Reference price ²	19.10	13.50	13.50	13.50
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	-	1.69x	9.11x	-	12.28B
ARISTOCRAT LEISURE LIMITED	24.09x	6.19x	14.52x	1.63%	25.81B
FLUTTER ENTERTAINMENT PLC	47.25x	1.6x	10.35x	-.--%	18.82B
GALAXY ENTERTAINMENT GROUP LIMITED	12.57x	2.03x	7.2x	5.05%	17.36B
EVOLUTION AB	11.8x	5.27x	8.05x	4.38%	13.85B
SANDS CHINA LTD.	11.73x	2.28x	8.04x	7.6%	13.61B
DRAFTKINGS INC.	98.2x	1.92x	17.04x	-.--%	12.51B
THE LOTTERY CORPORATION LIMITED	35.43x	3.91x	19.48x	2.88%	8.74B
SUPER GROUP (SGHC) LIMITED	17.02x	2.68x	10.05x	2.19%	7.52B
LOTTOMATICA GROUP S.P.A.	17.51x	3.35x	8.4x	2.21%	6.88B
Average	30.62x	3.09x	11.22x	2.88%	13.74B
Weighted average by Cap.	30.68x	3.28x	11.24x	2.8%