Valuation OPAP London S.E.

Stocks

Market Closed - London S.E. 15:00:00 20/08/2026 BST			After hours 18:24:49
10.65 ^EUR	0.00%		13.95	+30.99%

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	11,111	-	-
Change	-	57.19%	-	-
Enterprise Value (EV) ¹	7,068	17,794	17,742	17,563
Change	-	151.75%	-0.29%	-1.01%
P/E	-	21.9x	17x	14.1x
PBR	-	-5.64x	-7.08x	-8.17x
PEG	-	-	0.6x	0.7x
Capitalization / Revenue	0.79x	1.07x	1.01x	0.95x
EV / Revenue	0.79x	1.71x	1.61x	1.51x
EV / EBITDA	-	9.23x	8.47x	7.82x
EV / EBIT	-	11.5x	9.83x	8.97x
EV / FCF	-	25.3x	16.7x	14.9x
FCF Yield	-	3.95%	5.99%	6.72%
Dividend per Share ²	-	1	1.014	1.058
Rate of return	-	7.15%	7.26%	7.56%
EPS ²	-	0.637	0.82	0.9925
Distribution rate	-	157%	124%	107%
Net sales ¹	8,991	10,384	11,052	11,656
EBITDA ¹	-	1,928	2,094	2,246
EBIT ¹	-	1,543	1,805	1,958
Net income ¹	732	677.1	741	849
Net Debt ¹	-	6,683	6,631	6,452
Reference price ²	19.10	13.98	13.98	13.98
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.($)
ARISTOCRAT LEISURE LIMITED	24.34x	6.27x	14.7x	1.6%	26.69B
GALAXY ENTERTAINMENT GROUP LIMITED	14.58x	2.46x	8.58x	5.06%	19.58B
FLUTTER ENTERTAINMENT PLC	-237.61x	1.53x	10.34x	-.--%	17.21B
EVOLUTION AB	13.2x	6.03x	9.16x	3.8%	15.75B
SANDS CHINA LTD.	15.29x	2.5x	9.25x	7.03%	14.92B
DRAFTKINGS INC.	238.77x	1.96x	18.06x	-.--%	12.57B
THE LOTTERY CORPORATION LIMITED	32.68x	3.78x	17.92x	3.22%	8.49B
SUPER GROUP (SGHC) LIMITED	15.42x	2.26x	8.29x	2.36%	6.69B
Average	14.58x	3.35x	12.04x	2.88%	15.24B
Weighted average by Cap.	5.44x	3.66x	11.94x	2.87%