Valuation Entain plc OTC Markets

Stocks

Delayed OTC Markets Other stock markets 14:30:01 09/07/2026 BST			5-day change	1st Jan Change
7.272 ^USD	+0.92%		-1.44%	-31.80%

07-08	Gaming Corps Adds New Markets, iGaming Brands to Entain Partnership	MT
07-06	AlphaValue/Baader Europe Upgrades Entain to Buy, Trims PT	MT

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	3,334	-	-
Change	-	-21.17%	-18.39%	-30.82%	11.61%	-32.01%	-	-
Enterprise Value (EV) ¹	11,958	10,532	9,642	7,732	8,547	6,863	6,737	6,394
Change	-	-11.93%	-8.45%	-19.8%	10.54%	-19.7%	-1.84%	-5.09%
P/E	39.9x	322x	-6.6x	-9.71x	-7.35x	12.9x	14x	10.3x
PBR	3.12x	2.48x	2.8x	2.84x	5.51x	2.91x	2.46x	2.1x
PEG	-	-3.6x	0x	0.2x	-0.2x	-0x	-1.81x	0.3x
Capitalization / Revenue	2.58x	1.81x	1.33x	0.86x	0.93x	0.6x	0.58x	0.55x
EV / Revenue	3.12x	2.45x	2.02x	1.52x	1.63x	1.24x	1.17x	1.06x
EV / EBITDA	13.6x	10.6x	9.57x	7.1x	7.37x	5.98x	5.57x	5.02x
EV / EBIT	24.7x	19.4x	15x	12.5x	9.92x	8.18x	7.11x	6.27x
EV / FCF	21.3x	24.6x	51.2x	27.5x	39.6x	19.6x	18x	11.7x
FCF Yield	4.7%	4.07%	1.95%	3.63%	2.52%	5.11%	5.55%	8.52%
Dividend per Share ²	-	0.17	0.178	0.186	0.196	0.2082	0.2194	0.2372
Rate of return	-	1.29%	1.79%	2.71%	2.56%	4%	4.21%	4.55%
EPS ²	0.422	0.041	-1.507	-0.708	-1.043	0.4026	0.3715	0.5034
Distribution rate	-	415%	-11.8%	-26.3%	-18.8%	51.7%	59.1%	47.1%
Net sales ¹	3,830	4,297	4,770	5,089	5,259	5,538	5,774	6,007
EBITDA ¹	881.7	993.2	1,008	1,089	1,160	1,147	1,210	1,273
EBIT ¹	484.1	541.8	641.8	616.6	861.2	838.7	947.3	1,020
Net income ¹	249.3	24.2	-928.6	-452.7	-666.7	203.5	165.5	295.7
Net Debt ¹	2,086	2,750	3,291	3,339	3,644	3,530	3,403	3,060
Reference price ²	16.830	13.215	9.942	6.872	7.666	5.210	5.210	5.210
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ARISTOCRAT LEISURE LIMITED	24.28x	6.25x	14.66x	1.62%	25.79B
FLUTTER ENTERTAINMENT PLC	48.16x	1.62x	10.51x	-.--%	19.3B
GALAXY ENTERTAINMENT GROUP LIMITED	12.29x	2.05x	7.22x	5.08%	17.63B
EVOLUTION AB	11.3x	5.05x	7.72x	4.57%	13.28B
SANDS CHINA LTD.	11.61x	2.29x	7.99x	7.49%	13.98B
DRAFTKINGS INC.	99.15x	2.06x	18.07x	-.--%	13.48B
THE LOTTERY CORPORATION LIMITED	34.48x	3.81x	18.97x	2.98%	8.41B
LOTTOMATICA GROUP S.P.A.	17.63x	3.37x	8.44x	2.2%	6.9B
Average	32.36x	3.31x	11.70x	2.99%	14.85B
Weighted average by Cap.	32.27x	3.46x	11.65x	2.84%