Valuation OPAP

Stocks

Market Closed - Athens S.E. Other stock markets 15:19:20 16/06/2026 BST			After hours 18:45:31
13.94 ^EUR	+0.54%		14.15	+1.56%

06-04	Allwyn AG, Q1 2026 Earnings Call, Jun 04, 2026
05-29	Weekly Earnings Calendar: Broadcom, Inditex and CrowdStrike in the Spotlight

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	7,068	11,015	-	-
Change	-	55.84%	-	-
Enterprise Value (EV) ¹	7,068	17,839	17,715	17,438
Change	-	152.38%	-0.69%	-1.56%
P/E Ratio	-	24.5x	17.4x	13.9x
PBR	-	-4.38x	-8.25x	-12.4x
PEG	-	-	0.4x	0.6x
Capitalization / Revenue	0.79x	1.06x	1x	0.94x
EV / Revenue	0.79x	1.72x	1.6x	1.5x
EV / EBITDA	-	9.81x	8.96x	8.24x
EV / EBIT	-	12.1x	9.4x	8.6x
EV / FCF	-	25.4x	16.7x	14.8x
FCF Yield	-	3.94%	6%	6.77%
Dividend per Share ²	-	1	1.017	1.051
Rate of return	-	7.22%	7.34%	7.58%
EPS ²	-	0.5664	0.7955	0.996
Distribution rate	-	177%	128%	106%
Net sales ¹	8,991	10,384	11,052	11,656
EBITDA ¹	-	1,818	1,976	2,115
EBIT ¹	-	1,473	1,885	2,027
Net income ¹	732	616.8	694.7	819.5
Net Debt ¹	-	6,823	6,700	6,423
Reference price ²	19.10	13.86	13.86	13.86
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
OPAP	-	1.72x	9.81x	-	12.78B
ARISTOCRAT LEISURE LIMITED	20.75x	5.4x	12.67x	1.89%	22.68B
FLUTTER ENTERTAINMENT PLC	47.15x	1.6x	10.37x	-.--%	18.89B
GALAXY ENTERTAINMENT GROUP LIMITED	11.88x	1.97x	6.91x	5.26%	17.05B
EVOLUTION AB	12.45x	5.8x	8.86x	4.15%	15.25B
SANDS CHINA LTD.	12.24x	2.38x	8.29x	7.11%	14.73B
DRAFTKINGS INC.	104.54x	2.17x	19.03x	-.--%	14.28B
THE LOTTERY CORPORATION LIMITED	35.2x	3.9x	19.4x	2.91%	8.89B
LOTTOMATICA GROUP S.P.A.	18.29x	3.46x	8.68x	2.12%	7.28B
SUPER GROUP (SGHC) LIMITED	15.75x	2.44x	9.11x	2.38%	6.94B
Average	30.92x	3.08x	11.31x	2.87%	13.88B
Weighted average by Cap.	31.61x	3.17x	11.20x	2.84%