Valuation OPAP

Stocks

Market Closed - Athens S.E. 19:17:27 26/10/2026 +04			After hours 21:34:10
11.10 ^EUR	-4.52%		11.13	+0.30%

10-07	Tranche Update on Allwyn AG's Equity Buyback Plan announced on June 4, 2026.	CI
10-05	Allwyn AG 's Equity Buyback announced on June 4, 2026, has closed with 11,339,173 shares, for ?150 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	7,068	9,239	-	-
Change	-	30.71%	-	-
Enterprise Value (EV) ¹	7,068	16,231	16,164	16,104
Change	-	129.64%	-0.42%	-0.37%
P/E	-	20.8x	15.8x	13x
PBR	-	-4.16x	-3.86x	-3.75x
PEG	-	-	0.5x	0.6x
Capitalization / Revenue	0.79x	0.91x	0.84x	0.79x
EV / Revenue	0.79x	1.6x	1.46x	1.38x
EV / EBITDA	-	8.75x	8.11x	7.51x
EV / EBIT	-	10.4x	9.62x	8.85x
EV / FCF	-	22.7x	21.2x	17.7x
FCF Yield	-	4.4%	4.73%	5.64%
Dividend per Share ²	-	1	1.014	1.058
Rate of return	-	8.6%	8.73%	9.1%
EPS ²	-	0.56	0.7376	0.8938
Distribution rate	-	179%	138%	118%
Net sales ¹	8,991	10,171	11,064	11,630
EBITDA ¹	-	1,855	1,994	2,145
EBIT ¹	-	1,555	1,681	1,820
Net income ¹	732	564.2	686.5	795
Net Debt ¹	-	6,992	6,925	6,865
Reference price ²	19.10	11.62	11.62	11.62
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
OPAP	-	1.6x	8.75x	-	10.35B
ARISTOCRAT LEISURE LIMITED	24.88x	6.41x	15.01x	1.57%	26.93B
LAS VEGAS SANDS CORP.	13.94x	2.59x	7.07x	3.33%	22.37B
GALAXY ENTERTAINMENT GROUP LIMITED	13.02x	2.17x	7.61x	5.71%	17.64B
EVOLUTION AB	14.44x	6.37x	9.73x	3.45%	15.45B
FLUTTER ENTERTAINMENT PLC	-82.99x	1.35x	9.25x	-.--%	13.9B
SANDS CHINA LTD.	13.01x	2.09x	8.06x	9.2%	11.33B
DRAFTKINGS INC.	-445.65x	1.64x	16.66x	-.--%	10.38B
THE LOTTERY CORPORATION LIMITED	33.89x	3.83x	18.28x	3.13%	8.45B
WYNN RESORTS, LIMITED	16.94x	2.27x	7.65x	1.38%	7.38B
Average	-44.28x	3.03x	10.81x	3.09%	14.42B
Weighted average by Cap.	-28.29x	3.41x	10.69x	3.08%