Valuation OPAP

Stocks

Market Closed - Athens S.E. 18:18:14 10/09/2026 +04			After hours 19:33:23
13.22 ^EUR	+0.69%		13.25	+0.21%

09-08	Allwyn AG: Defensive growth, stronger cash generation
09-03	Allwyn AG Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	7,068	10,435	-	-
Change	-	47.64%	-	-
Enterprise Value (EV) ¹	7,068	17,213	17,060	16,907
Change	-	143.53%	-0.89%	-0.9%
P/E	-	23.9x	16.4x	13.7x
PBR	-	-4.22x	-6.62x	-7.47x
PEG	-	-	0.4x	0.7x
Capitalization / Revenue	0.79x	1x	0.94x	0.9x
EV / Revenue	0.79x	1.66x	1.54x	1.45x
EV / EBITDA	-	8.97x	8.21x	7.59x
EV / EBIT	-	10.7x	8.99x	8.29x
EV / FCF	-	24.5x	16x	14.3x
FCF Yield	-	4.08%	6.23%	6.98%
Dividend per Share ²	-	1	1.014	1.058
Rate of return	-	7.62%	7.72%	8.05%
EPS ²	-	0.5489	0.8018	0.9616
Distribution rate	-	182%	127%	110%
Net sales ¹	8,991	10,384	11,052	11,656
EBITDA ¹	-	1,920	2,078	2,228
EBIT ¹	-	1,604	1,898	2,039
Net income ¹	732	610	735.5	843.1
Net Debt ¹	-	6,778	6,625	6,471
Reference price ²	19.10	13.13	13.13	13.13
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.($)
OPAP	-	1.66x	8.97x	-	12.13B
ARISTOCRAT LEISURE LIMITED	23.2x	6x	14.08x	1.68%	25.89B
GALAXY ENTERTAINMENT GROUP LIMITED	13.8x	2.3x	8.02x	5.35%	18.53B
FLUTTER ENTERTAINMENT PLC	-108.15x	1.53x	10.39x	-.--%	17.24B
EVOLUTION AB	14.32x	6.57x	9.99x	3.5%	17.04B
SANDS CHINA LTD.	14.94x	2.41x	8.93x	7.37%	14.23B
DRAFTKINGS INC.	225.14x	1.83x	16.85x	-.--%	11.75B
THE LOTTERY CORPORATION LIMITED	29.74x	3.48x	16.57x	3.56%	7.78B
LOTTOMATICA GROUP S.P.A.	19.86x	3.43x	8.53x	2.12%	7.11B
SUPER GROUP (SGHC) LIMITED	16.35x	2.43x	8.89x	2.22%	7.09B
Average	27.69x	3.16x	11.12x	2.87%	13.88B
Weighted average by Cap.	20.38x	3.47x	11.16x	2.89%