Valuation Brightstar Lottery PLC

Equities

Market Closed - Nyse Other stock markets 21:00:02 10/04/2026 BST			5-day change	1st Jan Change
12.25 ^USD	-0.89%		-3.77%	-20.87%

03-31	Brightstar Lottery PLC Enters Into USD 650 Million And EUR 1,000 Million Multicurrency Revolving Credit Facilities Agreement	CI
02-25	Analyst recommendations: IBM, Axon, Caterpillar, Fair Isaac, Gilead…

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	5,889	4,520	5,495	3,565	2,941	2,260	-	-
Change	-	-23.24%	21.57%	-35.13%	-17.49%	-23.14%	-	-
Enterprise Value (EV) ¹	11,827	9,680	10,594	8,342	5,673	6,294	6,355	6,777
Change	-	-18.15%	9.44%	-21.26%	-31.99%	10.94%	0.98%	6.63%
P/E ratio	12.4x	16.8x	35.6x	10.3x	20.9x	15.1x	13.2x	12.1x
PBR	4.62x	3.16x	3.86x	2.16x	1.86x	1.12x	1.01x	0.93x
PEG	-	-0.4x	-0.8x	0x	-0.4x	1.52x	0.9x	1.28x
Capitalization / Revenue	1.44x	1.07x	1.27x	1.42x	1.17x	0.9x	0.87x	0.85x
EV / Revenue	2.89x	2.29x	2.46x	3.32x	2.26x	2.5x	2.45x	2.54x
EV / EBITDA	7.01x	5.82x	5.96x	7.13x	5.06x	5.35x	5.17x	5.24x
EV / EBIT	13.1x	10.5x	10.6x	12.2x	8.95x	11.5x	10.6x	10.3x
EV / FCF	16x	16.6x	16.5x	9.47x	-11.1x	-4.63x	15.9x	-
FCF Yield	6.26%	6.01%	6.05%	10.6%	-8.97%	-21.6%	6.31%	-
Dividend per Share ²	0.2	0.8	0.8	0.8	3.82	0.915	0.9475	1.015
Rate of return	0.69%	3.53%	2.92%	4.53%	24.7%	7.47%	7.73%	8.29%
EPS ²	2.33	1.35	0.77	1.71	0.74	0.8134	0.9273	1.015
Distribution rate	8.58%	59.3%	104%	46.8%	516%	112%	102%	100%
Net sales ¹	4,089	4,225	4,310	2,512	2,511	2,517	2,596	2,670
EBITDA ¹	1,686	1,664	1,779	1,170	1,121	1,175	1,228	1,294
EBIT ¹	902	922	1,001	686	634	546.4	596.8	658.8
Net income ¹	482	275	156	348	147	151.9	167.3	176.3
Net Debt ¹	5,938	5,160	5,099	4,777	2,732	4,033	4,095	4,516
Reference price ²	28.91	22.68	27.41	17.66	15.48	12.25	12.25	12.25
Nbr of stocks (in thousands)	203,688	199,308	200,482	201,858	190,000	184,529	-	-
Announcement Date	01/03/22	28/02/23	12/03/24	25/02/25	24/02/26	-	-	-

¹USD in Million²USD

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.($)
BRIGHTSTAR LOTTERY PLC	15.06x	2.5x	5.35x	7.47%	2.26B
ZEAL NETWORK SE	25.1x	3.98x	13.36x	3.05%	1.22B
POLLARD BANKNOTE LIMITED	8.77x	0.95x	4.52x	-	350M
Average	16.31x	2.48x	7.74x	5.26%	1.28B
Weighted average by Cap.	17.68x	2.83x	7.82x	5.92%