Valuation OPAP London S.E.

Stocks

Market Closed - London S.E. Other stock markets 18:00:00 12/06/2026 +04			5-day change	1st Jan Change
10.65 ^EUR	0.00%		-21.17%	-43.04%

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	11,071	-	-
Change	-	56.63%	-	-
Enterprise Value (EV) ¹	7,068	17,894	17,771	17,494
Change	-	153.17%	-0.69%	-1.56%
P/E Ratio	-	24.6x	17.5x	14x
PBR	-	-4.4x	-8.29x	-12.4x
PEG	-	-	0.4x	0.6x
Capitalization / Revenue	0.79x	1.07x	1x	0.95x
EV / Revenue	0.79x	1.72x	1.61x	1.5x
EV / EBITDA	-	9.84x	8.99x	8.27x
EV / EBIT	-	12.1x	9.43x	8.63x
EV / FCF	-	25.5x	16.7x	14.8x
FCF Yield	-	3.92%	5.98%	6.75%
Dividend per Share ²	-	1	1.017	1.051
Rate of return	-	7.18%	7.3%	7.54%
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	13.93	13.93	13.93
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	21.07x	5.48x	12.86x	1.86%	22.93B
FLUTTER ENTERTAINMENT PLC	47.87x	1.62x	10.49x	-.--%	19.18B
GALAXY ENTERTAINMENT GROUP LIMITED	12.19x	2.03x	7.15x	5.13%	17.5B
EVOLUTION AB	12.62x	5.88x	8.99x	4.14%	15.39B
SANDS CHINA LTD.	12.61x	2.43x	8.49x	6.9%	15.18B
DRAFTKINGS INC.	105.3x	2.19x	19.16x	-.--%	14.39B
THE LOTTERY CORPORATION LIMITED	35.51x	3.92x	19.52x	2.89%	8.91B
LOTTOMATICA GROUP S.P.A.	18.89x	3.55x	8.89x	2.05%	7.51B
SUPER GROUP (SGHC) LIMITED	15.55x	2.41x	9x	2.41%	6.85B
Average	31.29x	3.28x	11.62x	2.82%	14.2B
Weighted average by Cap.	31.92x	3.36x	11.47x	2.8%