Valuation The Rank Group Plc OTC Markets

Stocks

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

07-24	EXECUTIVE CHANGES: Fermi names new officers after bitter founder exit	AN
07-24	The Rank Group plc Announces Board and Committee Changes	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	786	401	414.1	318.5	623	440.7	-	-
Change	-	-48.99%	3.27%	-23.08%	95.57%	-29.25%	-	-
Enterprise Value (EV) ¹	1,043	563.6	587	451	753.8	589.8	593.9	579.1
Change	-	-45.95%	4.15%	-23.16%	67.12%	-21.75%	0.7%	-2.5%
P/E	-	-	-4.33x	25.2x	14x	10.6x	9.97x	8.02x
PBR	2.03x	-	-	0.94x	1.65x	1.07x	1x	0.92x
PEG	-	-	-	-0x	0x	-1.71x	1.66x	0.3x
Capitalization / Revenue	2.38x	0.62x	0.61x	0.43x	0.78x	0.53x	0.5x	0.47x
EV / Revenue	3.16x	0.88x	0.86x	0.61x	0.95x	0.71x	0.67x	0.61x
EV / EBITDA	-78.4x	5.26x	7.41x	4.8x	6.47x	4.55x	4.66x	4.07x
EV / EBIT	-12.3x	14.2x	30.7x	9.74x	11.8x	7.76x	8.55x	6.97x
EV / FCF	-	-	-	-	-	-	17,067,001x	11,793,385x
FCF Yield	-	-	-	-	-	-	0%	0%
Dividend per Share ²	-	-	-	-	0.026	0.0307	0.0317	0.0411
Rate of return	-	-	-	-	1.95%	3.26%	3.36%	4.37%
EPS ²	-	-	-0.204	0.027	0.095	0.0891	0.0945	0.1174
Distribution rate	-	-	-	-	27.4%	34.4%	33.5%	35%
Net sales ¹	329.6	644	681.9	734.7	795.4	832.9	889.6	942.4
EBITDA ¹	-13.3	107.2	79.2	94	116.5	129.6	127.5	142.3
EBIT ¹	-84.5	39.8	19.1	46.3	63.7	75.99	69.5	83.06
Net income ¹	-72.1	-	-95.7	12.5	44.6	40.76	44.31	54.92
Net Debt ¹	256.7	162.6	172.9	132.5	130.8	149.1	153.2	138.3
Reference price ²	1.6780	0.8560	0.8840	0.6800	1.3300	0.9420	0.9420	0.9420
Nbr of stocks (in thousands)	468,430	468,430	468,430	468,430	468,388	467,875	-	-
Announcement Date	19/08/21	18/08/22	17/08/23	15/08/24	14/08/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ARISTOCRAT LEISURE LIMITED	23.94x	6.16x	14.43x	1.64%	25.63B
GALAXY ENTERTAINMENT GROUP LIMITED	12.99x	2.13x	7.59x	4.84%	17.81B
FLUTTER ENTERTAINMENT PLC	44.7x	1.53x	9.91x	-.--%	17.49B
EVOLUTION AB	11.7x	5.25x	7.98x	4.31%	13.52B
SANDS CHINA LTD.	13.63x	2.38x	9.02x	7.09%	14.31B
DRAFTKINGS INC.	95.01x	1.76x	15.83x	-.--%	11.32B
THE LOTTERY CORPORATION LIMITED	34.81x	3.84x	19.1x	2.95%	8.51B
SUPER GROUP (SGHC) LIMITED	16.62x	2.61x	9.73x	2.24%	7.36B
Average	31.68x	3.21x	11.70x	2.88%	14.49B
Weighted average by Cap.	29.96x	3.44x	11.46x	2.84%