Valuation OPAP

Stocks

Real-time Estimate Tradegate Other stock markets 15:32:27 21/07/2026 HKT			5-day change	1st Jan Change
13.22 ^EUR	+0.79%		-3.00%	-31.34%

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	10,423	-	-
Change	-	47.47%	-	-
Enterprise Value (EV) ¹	7,068	17,285	17,212	16,994
Change	-	144.55%	-0.42%	-1.27%
P/E	-	23.6x	17x	13.6x
PBR	-	-4.63x	-6.45x	-7.8x
PEG	-	-	0.4x	0.5x
Capitalization / Revenue	0.79x	1x	0.94x	0.89x
EV / Revenue	0.79x	1.66x	1.56x	1.46x
EV / EBITDA	-	8.95x	8.16x	7.5x
EV / EBIT	-	11x	9.26x	8.5x
EV / FCF	-	24.6x	16.2x	14.4x
FCF Yield	-	4.06%	6.18%	6.94%
Dividend per Share ²	-	1	1.01	1.05
Rate of return	-	7.62%	7.7%	8.01%
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	13.12	13.12	13.12
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	-	11.89B
ARISTOCRAT LEISURE LIMITED	24.35x	6.26x	14.67x	1.61%	26.14B
FLUTTER ENTERTAINMENT PLC	46.4x	1.58x	10.26x	-.--%	18.48B
GALAXY ENTERTAINMENT GROUP LIMITED	13.08x	2.15x	7.66x	4.81%	17.93B
EVOLUTION AB	12.15x	5.5x	8.36x	4.22%	14.19B
SANDS CHINA LTD.	12.04x	2.33x	8.3x	7.55%	13.8B
DRAFTKINGS INC.	96.72x	1.86x	16.7x	-.--%	12.07B
THE LOTTERY CORPORATION LIMITED	35.5x	3.91x	19.45x	2.88%	8.74B
LOTTOMATICA GROUP S.P.A.	17.15x	3.29x	8.23x	2.28%	6.66B
BOYD GAMING CORPORATION	13.04x	2.28x	7.83x	0.87%	6.55B
Average	30.05x	3.08x	11.04x	2.69%	13.65B
Weighted average by Cap.	30.06x	3.33x	11.20x	2.72%