|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.500 USD | -6.25% |
|
-1.00% | -29.66% |
| 07-31 | WINNERS & LOSERS: Seoul surge boosts trusts; NatWest earnings impress | AN |
| 07-31 | Morgan Stanley raises Mondi; RBC cuts Greggs | AN |
Company Valuation: Entain plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,872 | 7,782 | 6,351 | 4,393 | 4,903 | 3,468 | - | - |
| Change | - | -21.17% | -18.39% | -30.82% | 11.61% | -29.26% | - | - |
| Enterprise Value (EV) 1 | 11,958 | 10,532 | 9,642 | 7,732 | 8,547 | 6,935 | 6,791 | 6,440 |
| Change | - | -11.93% | -8.45% | -19.8% | 10.54% | -18.86% | -2.08% | -5.16% |
| P/E | 39.9x | 322x | -6.6x | -9.71x | -7.35x | 15.6x | 13.7x | 10.9x |
| PBR | 3.12x | 2.48x | 2.8x | 2.84x | 5.51x | 2.99x | 2.54x | 2.11x |
| PEG | - | -3.6x | 0x | 0.2x | -0.2x | -0x | 1x | 0.4x |
| Capitalization / Revenue | 2.58x | 1.81x | 1.33x | 0.86x | 0.93x | 0.64x | 0.62x | 0.59x |
| EV / Revenue | 3.12x | 2.45x | 2.02x | 1.52x | 1.63x | 1.28x | 1.22x | 1.1x |
| EV / EBITDA | 13.6x | 10.6x | 9.57x | 7.1x | 7.37x | 6.31x | 5.95x | 5.28x |
| EV / EBIT | 24.7x | 19.4x | 15x | 12.5x | 9.92x | 8.57x | 7.4x | 6.36x |
| EV / FCF | 21.3x | 24.6x | 51.2x | 27.5x | 39.6x | 17.4x | 18.7x | 12.3x |
| FCF Yield | 4.7% | 4.07% | 1.95% | 3.63% | 2.52% | 5.73% | 5.34% | 8.11% |
| Dividend per Share 2 | - | 0.17 | 0.178 | 0.186 | 0.196 | 0.2082 | 0.2194 | 0.2342 |
| Rate of return | - | 1.29% | 1.79% | 2.71% | 2.56% | 3.84% | 4.05% | 4.32% |
| EPS 2 | 0.422 | 0.041 | -1.507 | -0.708 | -1.043 | 0.3471 | 0.3967 | 0.4963 |
| Distribution rate | - | 415% | -11.8% | -26.3% | -18.8% | 60% | 55.3% | 47.2% |
| Net sales 1 | 3,830 | 4,297 | 4,770 | 5,089 | 5,259 | 5,423 | 5,577 | 5,849 |
| EBITDA 1 | 881.7 | 993.2 | 1,008 | 1,089 | 1,160 | 1,099 | 1,142 | 1,221 |
| EBIT 1 | 484.1 | 541.8 | 641.8 | 616.6 | 861.2 | 809.3 | 917.8 | 1,012 |
| Net income 1 | 249.3 | 24.2 | -928.6 | -452.7 | -666.7 | 195 | 158.8 | 280.9 |
| Net Debt 1 | 2,086 | 2,750 | 3,291 | 3,339 | 3,644 | 3,467 | 3,322 | 2,972 |
| Reference price 2 | 16.830 | 13.215 | 9.942 | 6.872 | 7.666 | 5.420 | 5.420 | 5.420 |
| Nbr of stocks (in thousands) | 586,553 | 588,850 | 638,785 | 639,305 | 639,603 | 639,908 | - | - |
| Announcement Date | 03/03/22 | 09/03/23 | 07/03/24 | 06/03/25 | 05/03/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.24x | 6.5x | 15.24x | 1.55% | 27.48B | |
| 13.46x | 2.24x | 7.94x | 4.67% | 18.47B | |
| 523.46x | 1.47x | 9.88x | -.--% | 16.36B | |
| 12.59x | 5.73x | 8.63x | 3.99% | 14.89B | |
| 14.99x | 2.48x | 9.18x | 6.95% | 14.76B | |
| 187.73x | 1.89x | 17.28x | -.--% | 12.05B | |
| 35.3x | 3.84x | 19.2x | 2.94% | 8.55B | |
| 15.12x | 2.24x | 8.19x | 2.4% | 6.55B | |
| Average | 103.49x | 3.30x | 11.94x | 2.81% | 14.89B | |
| Weighted average by Cap. | 105.59x | 3.66x | 11.90x | 2.78% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- GVC Stock
- GMVHF Stock
- Valuation Entain plc
Select your edition
All financial news and data tailored to specific country editions
