Valuation OPAP

Stocks

Market Closed - Athens S.E. Other stock markets 22:17:04 24/07/2026 HKT			5-day change	1st Jan Change
12.85 ^EUR	0.00%		-1.15%	-32.72%

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	10,213	-	-
Change	-	44.49%	-	-
Enterprise Value (EV) ¹	7,068	17,075	17,001	16,783
Change	-	141.57%	-0.43%	-1.28%
P/E	-	23.1x	16.7x	13.3x
PBR	-	-4.54x	-6.32x	-7.64x
PEG	-	-	0.4x	0.5x
Capitalization / Revenue	0.79x	0.98x	0.92x	0.88x
EV / Revenue	0.79x	1.64x	1.54x	1.44x
EV / EBITDA	-	8.84x	8.06x	7.41x
EV / EBIT	-	10.9x	9.15x	8.4x
EV / FCF	-	24.3x	16x	14.2x
FCF Yield	-	4.11%	6.26%	7.03%
Dividend per Share ²	-	1	1.01	1.05
Rate of return	-	7.78%	7.86%	8.18%
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	12.85	12.85	12.85
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
OPAP	-	1.64x	8.84x	-	11.63B
ARISTOCRAT LEISURE LIMITED	23.7x	6.1x	14.3x	1.65%	25.45B
GALAXY ENTERTAINMENT GROUP LIMITED	12.87x	2.11x	7.5x	4.89%	17.64B
FLUTTER ENTERTAINMENT PLC	44.89x	1.53x	9.94x	-.--%	17.56B
SANDS CHINA LTD.	13.91x	2.4x	9.08x	7.04%	14.43B
EVOLUTION AB	11.87x	5.35x	8.13x	4.26%	13.72B
DRAFTKINGS INC.	95.85x	1.78x	15.97x	-.--%	11.42B
THE LOTTERY CORPORATION LIMITED	34.5x	3.81x	18.95x	2.97%	8.46B
SUPER GROUP (SGHC) LIMITED	16.47x	2.58x	9.62x	2.26%	7.3B
LOTTOMATICA GROUP S.P.A.	16.86x	3.25x	8.13x	2.32%	6.53B
Average	30.10x	3.05x	11.05x	2.82%	13.41B
Weighted average by Cap.	29.37x	3.27x	11.05x	2.82%