Valuation OPAP London S.E.

Stocks

Market Closed - London S.E. Other stock markets 18:00:00 31/07/2026 +04			5-day change	1st Jan Change
10.65 ^EUR	-.--%		-17.57%	-43.04%

07-07	Czech finance sets its sights on Italy, more than EUR2.6bn invested	AN
06-11	Allwyn AG Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	7,068	10,602	-	-
Change	-	50%	-	-
Enterprise Value (EV) ¹	7,068	17,464	17,391	17,173
Change	-	147.08%	-0.42%	-1.25%
P/E	-	24x	17.3x	13.9x
PBR	-	-4.71x	-6.57x	-7.93x
PEG	-	-	0.5x	0.6x
Capitalization / Revenue	0.79x	1.02x	0.96x	0.91x
EV / Revenue	0.79x	1.68x	1.57x	1.47x
EV / EBITDA	-	9.05x	8.25x	7.58x
EV / EBIT	-	11.2x	9.36x	8.59x
EV / FCF	-	24.9x	16.4x	14.6x
FCF Yield	-	4.02%	6.12%	6.87%
Dividend per Share ²	-	1	1.01	1.05
Rate of return	-	7.5%	7.57%	7.87%
EPS ²	-	0.5566	0.7698	0.9626
Distribution rate	-	180%	131%	109%
Net sales ¹	8,991	10,384	11,052	11,656
EBITDA ¹	-	1,930	2,109	2,266
EBIT ¹	-	1,565	1,858	1,999
Net income ¹	732	616.8	694.7	819.5
Net Debt ¹	-	6,862	6,789	6,570
Reference price ²	19.10	13.34	13.34	13.34
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.($)
ARISTOCRAT LEISURE LIMITED	25.01x	6.42x	15.04x	1.57%	26.92B
GALAXY ENTERTAINMENT GROUP LIMITED	13.92x	2.33x	8.28x	4.52%	19.08B
FLUTTER ENTERTAINMENT PLC	49.18x	1.56x	10.12x	-.--%	18.12B
SANDS CHINA LTD.	15.14x	2.53x	9.48x	6.75%	15.19B
EVOLUTION AB	12.45x	5.63x	8.56x	4.06%	14.54B
DRAFTKINGS INC.	100.73x	1.81x	16.33x	-.--%	11.65B
THE LOTTERY CORPORATION LIMITED	35.82x	3.91x	19.47x	2.88%	8.73B
LOTTOMATICA GROUP S.P.A.	17.11x	3.19x	7.93x	2.39%	6.36B
BOYD GAMING CORPORATION	12.61x	2.18x	7.37x	0.91%	6.18B
Average	31.33x	3.28x	11.40x	2.56%	14.09B
Weighted average by Cap.	30.87x	3.59x	11.60x	2.65%