Company Valuation: OPAP

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

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 1.72x9.81x - 12.78B
20.75x5.4x12.67x1.89% 22.68B
47.15x1.6x10.37x-.--% 18.89B
11.88x1.97x6.91x5.26% 17.05B
12.45x5.8x8.86x4.15% 15.25B
12.24x2.38x8.29x7.11% 14.73B
104.54x2.17x19.03x-.--% 14.28B
35.2x3.9x19.4x2.91% 8.89B
18.29x3.46x8.68x2.12% 7.28B
15.75x2.44x9.11x2.38% 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%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!