Valuation OPAP

Stocks

Real-time Estimate Tradegate Other stock markets 15:49:20 12/06/2026 +04			5-day change	1st Jan Change
14.13 ^EUR	+2.01%		+4.59%	-26.02%

06-04	Allwyn AG, Q1 2026 Earnings Call, Jun 04, 2026
05-29	Weekly Earnings Calendar: Broadcom, Inditex and CrowdStrike in the Spotlight

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	7,068	11,007	-	-
Change	-	55.73%	-	-
Enterprise Value (EV) ¹	7,068	17,831	17,707	17,430
Change	-	152.27%	-0.69%	-1.57%
P/E Ratio	-	24.5x	17.4x	13.9x
PBR	-	-4.38x	-8.24x	-12.4x
PEG	-	-	0.4x	0.6x
Capitalization / Revenue	0.79x	1.06x	1x	0.94x
EV / Revenue	0.79x	1.72x	1.6x	1.5x
EV / EBITDA	-	9.81x	8.96x	8.24x
EV / EBIT	-	12.1x	9.39x	8.6x
EV / FCF	-	25.4x	16.7x	14.8x
FCF Yield	-	3.94%	6.01%	6.77%
Dividend per Share ²	-	1	1.017	1.051
Rate of return	-	7.22%	7.34%	7.59%
EPS ²	-	0.5664	0.7955	0.996
Distribution rate	-	177%	128%	106%
Net sales ¹	8,991	10,384	11,052	11,656
EBITDA ¹	-	1,818	1,976	2,115
EBIT ¹	-	1,473	1,885	2,027
Net income ¹	732	616.8	694.7	819.5
Net Debt ¹	-	6,823	6,700	6,423
Reference price ²	19.10	13.85	13.85	13.85
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	-	1.72x	9.81x	-	12.68B
ARISTOCRAT LEISURE LIMITED	20.87x	5.43x	12.74x	1.88%	22.52B
FLUTTER ENTERTAINMENT PLC	47.94x	1.62x	10.5x	-.--%	19.21B
GALAXY ENTERTAINMENT GROUP LIMITED	12.04x	2x	7.03x	5.19%	17.28B
SANDS CHINA LTD.	12.46x	2.41x	8.41x	6.98%	15B
EVOLUTION AB	12.35x	5.74x	8.78x	4.23%	14.99B
DRAFTKINGS INC.	109.01x	2.26x	19.76x	-.--%	14.89B
THE LOTTERY CORPORATION LIMITED	34.63x	3.84x	19.11x	2.96%	8.62B
LOTTOMATICA GROUP S.P.A.	18.92x	3.48x	8.71x	2.11%	7.27B
SUPER GROUP (SGHC) LIMITED	15.95x	2.49x	9.3x	2.35%	7.02B
Average	31.57x	3.10x	11.41x	2.86%	13.95B
Weighted average by Cap.	32.67x	3.16x	11.33x	2.82%