Valuation The Rank Group Plc

Stocks

Market Closed - London S.E. Other stock markets 16:35:07 03/07/2026 BST			5-day change	1st Jan Change
92.80 ^GBX	-0.32%		-9.73%	-6.55%

06-30	WINNERS & LOSERS: Housebuilders slide; miners up as metal prices rise	AN
04-15	Traders weigh war deadlock; luxury woes hit Paris	AN

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	434.2	-	-
Change	-	-48.99%	3.27%	-23.08%	95.57%	-30.3%	-	-
Enterprise Value (EV) ¹	1,043	563.6	587	451	753.8	584	585.1	568.8
Change	-	-45.95%	4.15%	-23.16%	67.12%	-22.52%	0.18%	-2.78%
P/E	-	-	-4.33x	25.2x	14x	11.4x	9.46x	7.57x
PBR	2.03x	-	-	0.94x	1.65x	1.06x	0.98x	0.9x
PEG	-	-	-	-0x	0x	-0.8x	0.5x	0.3x
Capitalization / Revenue	2.38x	0.62x	0.61x	0.43x	0.78x	0.51x	0.48x	0.45x
EV / Revenue	3.16x	0.88x	0.86x	0.61x	0.95x	0.69x	0.64x	0.59x
EV / EBITDA	-78.4x	5.26x	7.41x	4.8x	6.47x	4.7x	4.58x	3.97x
EV / EBIT	-12.3x	14.2x	30.7x	9.74x	11.8x	8.59x	8.45x	6.81x
EV / FCF	-27.8x	4.92x	14.5x	6.78x	11.2x	9.27x	11.7x	8.31x
FCF Yield	-3.6%	20.3%	6.92%	14.7%	8.94%	10.8%	8.57%	12%
Dividend per Share ²	-	-	-	-	0.026	0.0302	0.0328	0.0426
Rate of return	-	-	-	-	1.95%	3.26%	3.54%	4.6%
EPS ²	-	-	-0.204	0.027	0.095	0.0818	0.0981	0.1226
Distribution rate	-	-	-	-	27.4%	37%	33.5%	34.8%
Net sales ¹	329.6	644	681.9	734.7	795.4	847.4	907.7	963.7
EBITDA ¹	-13.3	107.2	79.2	94	116.5	124.3	127.9	143.3
EBIT ¹	-84.5	39.8	19.1	46.3	63.7	68	69.21	83.49
Net income ¹	-72.1	-	-95.7	12.5	44.6	38.43	45.97	57.34
Net Debt ¹	256.7	162.6	172.9	132.5	130.8	149.8	150.9	134.6
Reference price ²	1.6780	0.8560	0.8840	0.6800	1.3300	0.9280	0.9280	0.9280
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
THE RANK GROUP PLC	11.35x	0.69x	4.7x	3.26%	580M
ARISTOCRAT LEISURE LIMITED	24.01x	6.19x	14.51x	1.64%	25.59B
FLUTTER ENTERTAINMENT PLC	45.87x	1.57x	10.19x	-.--%	18.38B
GALAXY ENTERTAINMENT GROUP LIMITED	11.74x	1.93x	6.8x	5.32%	16.83B
SANDS CHINA LTD.	11.59x	2.28x	7.98x	7.51%	13.95B
EVOLUTION AB	11.32x	5.09x	7.78x	4.56%	13.42B
DRAFTKINGS INC.	94.48x	1.96x	17.24x	-.--%	12.84B
THE LOTTERY CORPORATION LIMITED	34.55x	3.82x	19x	2.98%	8.45B
SUPER GROUP (SGHC) LIMITED	16.74x	2.64x	9.87x	2.24%	7.37B
Average	29.07x	2.91x	10.90x	3.06%	13.05B
Weighted average by Cap.	30.69x	3.38x	11.47x	2.9%