Valuation Kambi Group plc

Equities

Delayed Nasdaq Stockholm Other stock markets 15:32:48 08/06/2026 BST			5-day change	1st Jan Change
165.40 ^SEK	-0.48%		-5.56%	+22.50%

05-25	Affärsvärlden reiterates Buy rating for Kambi ahead of World Cup	FW
05-25	Kambi CEO Werner Becher acquires shares worth SEK 3.3 million	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	770	522.4	460.9	260.3	341.9	404.8	-	-
Change	-	-32.15%	-11.79%	-43.53%	31.35%	18.43%	-	-
Enterprise Value (EV) ¹	715.1	469.2	410.3	199	309	365.6	338.9	333
Change	-	-34.39%	-12.55%	-51.51%	55.27%	18.34%	-7.31%	-1.74%
P/E ratio	17.1x	19.9x	31x	17.1x	52.9x	30.1x	19.7x	15.3x
PBR	5.69x	3.21x	2.68x	1.44x	2.12x	2.4x	2.15x	1.91x
PEG	-	-0.5x	-0.7x	2.87x	-1x	0x	0.4x	0.5x
Capitalization / Revenue	4.74x	3.15x	2.66x	1.48x	2.11x	2.35x	2.19x	2.06x
EV / Revenue	4.4x	2.83x	2.37x	1.13x	1.91x	2.13x	1.83x	1.69x
EV / EBITDA	9.03x	7.4x	7.24x	3.33x	6.13x	6.47x	5.17x	4.61x
EV / EBIT	12.5x	13.5x	20.5x	9.91x	38x	20.7x	13.2x	10.7x
EV / FCF	10.6x	22.8x	22x	8.21x	80.9x	13.3x	13x	10.9x
FCF Yield	9.44%	4.39%	4.55%	12.2%	1.24%	7.52%	7.67%	9.21%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.473	0.856	0.486	0.515	0.238	0.5067	0.7752	0.9967
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	162.4	166	173.3	176.4	162	172	184.9	196.8
EBITDA ¹	79.2	63.4	56.65	59.67	50.42	56.48	65.53	72.27
EBIT ¹	57.04	34.8	19.98	20.08	8.12	17.67	25.74	31.17
Net income ¹	46.43	26.45	14.9	15.44	6.811	13.57	20.76	25.43
Net Debt ¹	-54.89	-53.25	-50.54	-61.28	-32.89	-39.23	-65.96	-71.87
Reference price ²	25.21	17.03	15.09	8.80	12.58	15.24	15.24	15.24
Nbr of stocks (in thousands)	30,541	30,673	30,549	29,560	27,177	26,567	-	-
Announcement Date	11/02/22	30/03/23	21/02/24	26/02/25	18/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KAMBI GROUP PLC	30.08x	2.13x	6.47x	-.--%	467M
ARISTOCRAT LEISURE LIMITED	20.06x	5.22x	12.26x	1.95%	21.88B
GALAXY ENTERTAINMENT GROUP LIMITED	12.13x	2.02x	7.11x	5.15%	17.42B
FLUTTER ENTERTAINMENT PLC	43.48x	1.52x	9.87x	-.--%	17.42B
SANDS CHINA LTD.	13.03x	2.5x	8.67x	6.67%	15.71B
EVOLUTION AB	12.09x	5.61x	8.59x	4.32%	14.71B
DRAFTKINGS INC.	90.52x	1.88x	16.5x	-.--%	12.37B
THE LOTTERY CORPORATION LIMITED	32.67x	3.65x	18.16x	3.14%	8.21B
LOTTOMATICA GROUP S.P.A.	18.33x	3.4x	8.51x	2.18%	7.06B
Average	30.27x	3.10x	10.68x	2.6%	12.81B
Weighted average by Cap.	28.82x	3.26x	10.78x	2.97%