Valuation The Rank Group Plc OTC Markets

Stocks

Delayed OTC Markets 15:00:34 23/06/2026 BST			5-day change	1st Jan Change
1.500 ^USD	+49.70%		-.--%	-11.76%

10:18am	WINNERS & LOSERS: Airtel Africa falls; Softcat funds US deal	AN
09-17	WINNERS & LOSERS: Next, Bytes raise view; Helios Towers ups buyback	AN

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	401	414.1	318.5	623	444	402.8	-	-
Change	-	3.27%	-23.08%	95.57%	-28.72%	-9.28%	-	-
Enterprise Value (EV) ¹	563.6	587	451	753.8	591.2	521.5	511	495.1
Change	-	4.15%	-23.16%	67.12%	-21.56%	-11.8%	-2%	-3.12%
P/E	-	-4.33x	25.2x	14x	15.1x	9.65x	7.64x	6.2x
PBR	-	-	0.94x	1.65x	1.15x	1x	0.93x	0.85x
PEG	-	-	-0x	0x	-0.4x	0.2x	0.3x	0.3x
Capitalization / Revenue	0.62x	0.61x	0.43x	0.78x	0.53x	0.46x	0.43x	0.41x
EV / Revenue	0.88x	0.86x	0.61x	0.95x	0.71x	0.59x	0.55x	0.5x
EV / EBITDA	5.26x	7.41x	4.8x	6.47x	4.27x	3.96x	3.48x	3.04x
EV / EBIT	14.2x	30.7x	9.74x	11.8x	7.52x	7.51x	6.1x	5.01x
EV / FCF	4.92x	14.5x	6.78x	11.2x	9.6x	9.59x	7.99x	6.32x
FCF Yield	20.3%	6.92%	14.7%	8.94%	10.4%	10.4%	12.5%	15.8%
Dividend per Share ²	-	-	-	0.026	0.035	0.035	0.0405	0.0494
Rate of return	-	-	-	1.95%	3.69%	4.05%	4.68%	5.71%
EPS ²	-	-0.204	0.027	0.095	0.063	0.0896	0.1132	0.1395
Distribution rate	-	-	-	27.4%	55.6%	39.1%	35.8%	35.4%
Net sales ¹	644	681.9	734.7	795.4	835	878.9	931.5	983.9
EBITDA ¹	107.2	79.2	94	116.5	138.3	131.7	146.9	162.7
EBIT ¹	39.8	19.1	46.3	63.7	78.6	69.44	83.82	98.87
Net income ¹	-	-95.7	12.5	44.6	29.9	42.57	53.98	66.48
Net Debt ¹	162.6	172.9	132.5	130.8	147.2	118.7	108.2	92.31
Reference price ²	0.8560	0.8840	0.6800	1.3300	0.9490	0.8650	0.8650	0.8650
Nbr of stocks (in thousands)	468,430	468,430	468,430	468,388	467,875	465,656	-	-
Announcement Date	18/08/22	17/08/23	15/08/24	14/08/25	13/08/26	-	-	-

¹GBP in Million²GBP

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	23.82x	6.15x	14.43x	1.64%	26.19B
EVOLUTION AB	14.98x	6.86x	10.42x	3.38%	17.46B
FLUTTER ENTERTAINMENT PLC	-100.72x	1.46x	9.94x	-.--%	16.05B
DRAFTKINGS INC.	213.82x	1.74x	16.03x	-.--%	11.16B
THE LOTTERY CORPORATION LIMITED	29.69x	3.49x	16.64x	3.55%	7.66B
LOTTOMATICA GROUP S.P.A.	21x	3.58x	8.89x	2%	7.43B
SUPER GROUP (SGHC) LIMITED	15x	2.24x	8.19x	2.42%	6.5B
CAESARS ENTERTAINMENT, INC.	-31.59x	1.38x	4.43x	-.--%	6.04B
Average	23.25x	3.36x	11.12x	1.62%	12.31B
Weighted average by Cap.	19.74x	4.06x	11.90x	1.62%