Valuation OPAP London S.E.

Stocks

Market Closed - London S.E. Other stock markets 15:00:00 22/06/2026 BST			Pre-market 06:30:31
10.65 ^EUR	0.00%		13.35	+25.35%

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	10,833	-	-
Change	-	53.26%	-	-
Enterprise Value (EV) ¹	7,068	17,656	17,533	17,255
Change	-	149.79%	-0.7%	-1.58%
P/E	-	24.1x	17.1x	13.7x
PBR	-	-4.31x	-8.11x	-12.2x
PEG	-	-	0.4x	0.5x
Capitalization / Revenue	0.79x	1.04x	0.98x	0.93x
EV / Revenue	0.79x	1.7x	1.59x	1.48x
EV / EBITDA	-	9.71x	8.87x	8.16x
EV / EBIT	-	12x	9.3x	8.51x
EV / FCF	-	25.2x	16.5x	14.6x
FCF Yield	-	3.98%	6.07%	6.84%
Dividend per Share ²	-	1	1.017	1.051
Rate of return	-	7.34%	7.46%	7.71%
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	13.63	13.63	13.63
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	22.11x	5.74x	13.47x	1.77%	23.9B
FLUTTER ENTERTAINMENT PLC	42.16x	1.49x	9.66x	-.--%	16.89B
GALAXY ENTERTAINMENT GROUP LIMITED	11.6x	1.91x	6.7x	5.39%	16.64B
EVOLUTION AB	12.01x	5.46x	8.35x	4.3%	14.23B
SANDS CHINA LTD.	11.64x	2.29x	8x	7.48%	14.01B
DRAFTKINGS INC.	93.14x	1.94x	17.02x	-.--%	12.73B
THE LOTTERY CORPORATION LIMITED	34.7x	3.86x	19.17x	2.95%	8.67B
LOTTOMATICA GROUP S.P.A.	18.02x	3.43x	8.58x	2.15%	7.08B
SUPER GROUP (SGHC) LIMITED	15.9x	2.5x	9.35x	2.36%	7B
Average	29.03x	3.18x	11.14x	2.93%	13.46B
Weighted average by Cap.	28.83x	3.33x	11.03x	2.93%