Valuation OPAP

Stocks

Market Closed - Athens S.E. Other stock markets 15:16:51 06/07/2026 BST			5-day change	1st Jan Change
14.18 ^EUR	-0.35%		+2.42%	-25.79%

06-10	Allwyn AG Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
06-04	Allwyn AG, Q1 2026 Earnings Call, Jun 04, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	7,068	11,266	-	-
Change	-	59.39%	-	-
Enterprise Value (EV) ¹	7,068	18,089	17,966	17,689
Change	-	155.92%	-0.68%	-1.54%
P/E	-	25x	17.8x	14.2x
PBR	-	-4.48x	-8.44x	-12.6x
PEG	-	-	0.4x	0.6x
Capitalization / Revenue	0.79x	1.08x	1.02x	0.97x
EV / Revenue	0.79x	1.74x	1.63x	1.52x
EV / EBITDA	-	9.8x	8.91x	8.15x
EV / EBIT	-	11.8x	9.59x	8.74x
EV / FCF	-	25.8x	16.9x	15x
FCF Yield	-	3.88%	5.92%	6.67%
Dividend per Share ²	-	1	1.012	1.063
Rate of return	-	7.05%	7.14%	7.5%
EPS ²	-	0.5664	0.7955	0.996
Distribution rate	-	177%	127%	107%
Net sales ¹	8,991	10,384	11,052	11,656
EBITDA ¹	-	1,846	2,016	2,171
EBIT ¹	-	1,534	1,874	2,025
Net income ¹	732	616.8	694.7	819.5
Net Debt ¹	-	6,823	6,700	6,423
Reference price ²	19.10	14.18	14.18	14.18
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	-	1.75x	9.82x	-	12.93B
ARISTOCRAT LEISURE LIMITED	24.01x	6.19x	14.51x	1.64%	25.59B
FLUTTER ENTERTAINMENT PLC	45.87x	1.57x	10.19x	-.--%	18.38B
GALAXY ENTERTAINMENT GROUP LIMITED	11.74x	1.93x	6.8x	5.32%	16.83B
SANDS CHINA LTD.	11.59x	2.28x	7.98x	7.51%	13.95B
EVOLUTION AB	11.32x	5.09x	7.78x	4.56%	13.42B
DRAFTKINGS INC.	94.48x	1.96x	17.24x	-.--%	12.84B
THE LOTTERY CORPORATION LIMITED	34.55x	3.82x	19x	2.98%	8.45B
SUPER GROUP (SGHC) LIMITED	16.74x	2.64x	9.87x	2.24%	7.37B
LOTTOMATICA GROUP S.P.A.	17.49x	3.35x	8.4x	2.22%	6.87B
Average	29.75x	3.06x	11.16x	2.94%	13.67B
Weighted average by Cap.	30.05x	3.24x	11.18x	2.86%