Valuation Entain plc OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 20:28:26 07/08/2026 BST			5-day change	1st Jan Change
7.596 ^USD	+2.32%		+8.27%	-28.76%

07-31	WINNERS & LOSERS: Seoul surge boosts trusts; NatWest earnings impress	AN
07-31	Morgan Stanley raises Mondi; RBC cuts Greggs	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,872	7,782	6,351	4,393	4,903	3,487	-	-
Change	-	-21.17%	-18.39%	-30.82%	11.61%	-28.87%	-	-
Enterprise Value (EV) ¹	11,958	10,532	9,642	7,732	8,547	6,967	6,820	6,469
Change	-	-11.93%	-8.45%	-19.8%	10.54%	-18.49%	-2.12%	-5.14%
P/E	39.9x	322x	-6.6x	-9.71x	-7.35x	15.7x	13.7x	11x
PBR	3.12x	2.48x	2.8x	2.84x	5.51x	3x	2.55x	2.12x
PEG	-	-3.6x	0x	0.2x	-0.2x	-0x	1x	0.4x
Capitalization / Revenue	2.58x	1.81x	1.33x	0.86x	0.93x	0.64x	0.62x	0.59x
EV / Revenue	3.12x	2.45x	2.02x	1.52x	1.63x	1.28x	1.22x	1.1x
EV / EBITDA	13.6x	10.6x	9.57x	7.1x	7.37x	6.34x	5.91x	5.26x
EV / EBIT	24.7x	19.4x	15x	12.5x	9.92x	8.64x	7.37x	6.33x
EV / FCF	21.3x	24.6x	51.2x	27.5x	39.6x	18.4x	18.1x	12.2x
FCF Yield	4.7%	4.07%	1.95%	3.63%	2.52%	5.43%	5.53%	8.23%
Dividend per Share ²	-	0.17	0.178	0.186	0.196	0.2082	0.2194	0.2342
Rate of return	-	1.29%	1.79%	2.71%	2.56%	3.82%	4.03%	4.3%
EPS ²	0.422	0.041	-1.507	-0.708	-1.043	0.3471	0.3967	0.4963
Distribution rate	-	415%	-11.8%	-26.3%	-18.8%	60%	55.3%	47.2%
Net sales ¹	3,830	4,297	4,770	5,089	5,259	5,423	5,609	5,889
EBITDA ¹	881.7	993.2	1,008	1,089	1,160	1,099	1,155	1,230
EBIT ¹	484.1	541.8	641.8	616.6	861.2	806	925.9	1,022
Net income ¹	249.3	24.2	-928.6	-452.7	-666.7	206.3	157.8	287.4
Net Debt ¹	2,086	2,750	3,291	3,339	3,644	3,480	3,332	2,982
Reference price ²	16.830	13.215	9.942	6.872	7.666	5.450	5.450	5.450
Nbr of stocks (in thousands)	586,553	588,850	638,785	639,305	639,603	639,908	-	-
Announcement Date	03/03/22	09/03/23	07/03/24	06/03/25	05/03/26	-	-	-

¹GBP in Million²GBP

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.($)
ARISTOCRAT LEISURE LIMITED	25.46x	6.56x	15.36x	1.53%	27.7B
GALAXY ENTERTAINMENT GROUP LIMITED	13.41x	2.22x	7.89x	4.7%	18.34B
FLUTTER ENTERTAINMENT PLC	285.13x	1.47x	9.84x	-.--%	16.44B
EVOLUTION AB	12.6x	5.71x	8.66x	4.02%	14.79B
SANDS CHINA LTD.	14.8x	2.46x	9.24x	7%	14.65B
DRAFTKINGS INC.	150.85x	1.86x	16.87x	-.--%	11.92B
THE LOTTERY CORPORATION LIMITED	35.43x	3.86x	19.26x	2.93%	8.58B
SUPER GROUP (SGHC) LIMITED	15.29x	2.26x	8.29x	2.38%	6.63B
Average	69.12x	3.30x	11.93x	2.82%	14.88B
Weighted average by Cap.	69.26x	3.67x	11.90x	2.78%