Valuation OPAP OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 20:58:37 07/08/2026 BST			5-day change	1st Jan Change
7.750 ^USD	+1.71%		+3.20%	-29.93%

07-07	Czech finance sets its sights on Italy, more than EUR2.6bn invested	AN
06-10	Allwyn AG Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	7,068	10,721	-	-
Change	-	51.68%	-	-
Enterprise Value (EV) ¹	7,068	17,588	17,520	17,308
Change	-	148.83%	-0.38%	-1.21%
P/E	-	24.3x	17.6x	14.1x
PBR	-	-4.76x	-6.62x	-7.96x
PEG	-	-	0.5x	0.6x
Capitalization / Revenue	0.79x	1.03x	0.97x	0.92x
EV / Revenue	0.79x	1.69x	1.59x	1.48x
EV / EBITDA	-	9.13x	8.33x	7.67x
EV / EBIT	-	11.3x	9.45x	8.68x
EV / FCF	-	25.1x	16.5x	14.7x
FCF Yield	-	3.99%	6.07%	6.82%
Dividend per Share ²	-	1	1.01	1.05
Rate of return	-	7.41%	7.49%	7.79%
EPS ²	-	0.5548	0.7663	0.9577
Distribution rate	-	180%	132%	110%
Net sales ¹	8,991	10,384	11,052	11,656
EBITDA ¹	-	1,927	2,103	2,257
EBIT ¹	-	1,563	1,854	1,993
Net income ¹	732	613.5	690.7	814
Net Debt ¹	-	6,867	6,799	6,587
Reference price ²	19.10	13.49	13.49	13.49
Nbr of stocks (in thousands)	370,063	794,759	-	-
Announcement Date	19/03/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	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%