Valuation Brightstar Lottery PLC

Equities

Market Closed - Nyse Other stock markets 21:00:03 08/05/2026 BST			5-day change	1st Jan Change
13.05 ^USD	+2.84%		+1.95%	-15.70%

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	2,408	-	-
Change	-	-23.24%	21.57%	-35.13%	-17.49%	-18.13%	-	-
Enterprise Value (EV) ¹	11,827	9,680	10,594	8,342	5,673	6,441	6,503	6,924
Change	-	-18.15%	9.44%	-21.26%	-31.99%	13.54%	0.96%	6.48%
P/E ratio	12.4x	16.8x	35.6x	10.3x	20.9x	16x	14.1x	12.9x
PBR	4.62x	3.16x	3.86x	2.16x	1.86x	1.19x	1.07x	0.99x
PEG	-	-0.4x	-0.8x	0x	-0.4x	1.61x	1x	1.36x
Capitalization / Revenue	1.44x	1.07x	1.27x	1.42x	1.17x	0.96x	0.93x	0.9x
EV / Revenue	2.89x	2.29x	2.46x	3.32x	2.26x	2.56x	2.5x	2.59x
EV / EBITDA	7.01x	5.82x	5.96x	7.13x	5.06x	5.48x	5.29x	5.35x
EV / EBIT	13.1x	10.5x	10.6x	12.2x	8.95x	11.8x	10.9x	10.5x
EV / FCF	16x	16.6x	16.5x	9.47x	-11.1x	-4.74x	16.2x	-
FCF Yield	6.26%	6.01%	6.05%	10.6%	-8.97%	-21.1%	6.16%	-
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%	7.01%	7.26%	7.78%
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	13.05	13.05	13.05
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	16.04x	2.56x	5.48x	7.01%	2.41B
ZEAL NETWORK SE	26.04x	4.04x	13.89x	2.98%	1.25B
POLLARD BANKNOTE LIMITED	8.79x	0.95x	4.52x	-	355M
Average	16.96x	2.52x	7.96x	5%	1.34B
Weighted average by Cap.	18.51x	2.88x	8.01x	5.64%