Valuation OPAP

Stocks

Real-time Estimate Tradegate 12:31:10 30/09/2026 BST			5-day change	1st Jan Change
11.54 ^EUR	+1.17%		-4.79%	-39.69%

09-29	Brazil: regulatory reversal puts growth investments on hold
09-28	Betting firms Flutter and Entain warn of hit from Brazil's online betting ban	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	7,068	9,068	-	-
Change	-	28.3%	-	-
Enterprise Value (EV) ¹	7,068	15,896	15,715	15,587
Change	-	124.9%	-1.14%	-0.81%
P/E	-	22.1x	14.5x	12.1x
PBR	-	-3.99x	-5.62x	-6.25x
PEG	-	-	0.3x	0.6x
Capitalization / Revenue	0.79x	0.87x	0.82x	0.78x
EV / Revenue	0.79x	1.52x	1.42x	1.34x
EV / EBITDA	-	8.34x	7.62x	7.04x
EV / EBIT	-	9.96x	8.35x	7.71x
EV / FCF	-	21.3x	15.2x	13.3x
FCF Yield	-	4.7%	6.6%	7.51%
Dividend per Share ²	-	1	1.014	1.058
Rate of return	-	8.76%	8.89%	9.27%
EPS ²	-	0.5153	0.7872	0.9418
Distribution rate	-	194%	129%	112%
Net sales ¹	8,991	10,437	11,046	11,611
EBITDA ¹	-	1,907	2,064	2,213
EBIT ¹	-	1,596	1,881	2,022
Net income ¹	732	599	736.9	841.3
Net Debt ¹	-	6,828	6,646	6,519
Reference price ²	19.10	11.41	11.41	11.41
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	-	1.52x	8.34x	-	10.28B
ARISTOCRAT LEISURE LIMITED	22.86x	5.89x	13.81x	1.71%	24.56B
GALAXY ENTERTAINMENT GROUP LIMITED	12.89x	2.14x	7.48x	5.75%	17.56B
EVOLUTION AB	13.07x	5.94x	9.03x	3.87%	15.01B
FLUTTER ENTERTAINMENT PLC	-72.52x	1.29x	8.83x	-.--%	12.92B
SANDS CHINA LTD.	12.97x	2.17x	8.04x	8.57%	12.16B
DRAFTKINGS INC.	186.73x	1.53x	14.35x	-.--%	9.73B
THE LOTTERY CORPORATION LIMITED	29.49x	3.47x	16.52x	3.58%	7.42B
LOTTOMATICA GROUP S.P.A.	19.58x	3.39x	8.44x	2.15%	6.83B
CAESARS ENTERTAINMENT, INC.	-31.54x	1.38x	4.44x	-.--%	6.03B
Average	21.50x	2.87x	9.93x	2.85%	12.25B
Weighted average by Cap.	19.45x	3.28x	10.21x	3.09%