Valuation OPAP

Stocks

Market Closed - Athens S.E. Other stock markets 22:18:16 17/07/2026 HKT			5-day change	1st Jan Change
13.00 ^EUR	-0.88%		-2.69%	-31.94%

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	10,332	-	-
Change	-	46.17%	-	-
Enterprise Value (EV) ¹	7,068	17,194	17,120	16,902
Change	-	143.26%	-0.43%	-1.27%
P/E	-	23.4x	16.9x	13.5x
PBR	-	-4.59x	-6.4x	-7.73x
PEG	-	-	0.4x	0.5x
Capitalization / Revenue	0.79x	0.99x	0.93x	0.89x
EV / Revenue	0.79x	1.66x	1.55x	1.45x
EV / EBITDA	-	8.91x	8.12x	7.46x
EV / EBIT	-	11x	9.22x	8.46x
EV / FCF	-	24.5x	16.1x	14.3x
FCF Yield	-	4.08%	6.21%	6.98%
Dividend per Share ²	-	1	1.01	1.05
Rate of return	-	7.69%	7.77%	8.08%
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	13.00	13.00	13.00
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	8.91x	-	11.82B
ARISTOCRAT LEISURE LIMITED	24.07x	6.19x	14.51x	1.63%	25.77B
FLUTTER ENTERTAINMENT PLC	46.42x	1.58x	10.24x	-.--%	18.49B
GALAXY ENTERTAINMENT GROUP LIMITED	12.91x	2.12x	7.53x	4.87%	17.7B
EVOLUTION AB	11.75x	5.34x	8.12x	4.35%	13.81B
SANDS CHINA LTD.	11.78x	2.29x	8.16x	7.71%	13.5B
DRAFTKINGS INC.	98.26x	1.9x	16.9x	-.--%	12.37B
THE LOTTERY CORPORATION LIMITED	36.01x	3.96x	19.69x	2.84%	8.84B
SUPER GROUP (SGHC) LIMITED	16.93x	2.65x	9.9x	2.21%	7.48B
LOTTOMATICA GROUP S.P.A.	17.38x	3.32x	8.31x	2.25%	6.76B
Average	30.61x	3.10x	11.23x	2.87%	13.66B
Weighted average by Cap.	30.52x	3.30x	11.26x	2.8%