Valuation Playtech plc OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 17:30:10 17/06/2026 +04			5-day change	1st Jan Change
8.900 ^USD	-7.82%		-7.82%	+42.81%

05-27	WINNERS & LOSERS: Travel stocks rise; Hollywood Bowl ups payouts	AN
05-26	WINNERS & LOSERS: Kingfisher rises; Melrose falls after chemical scare	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,600	1,721	1,571	2,642	949.5	990.3	-	-
Change	-	-33.81%	-8.72%	68.18%	-64.06%	4.29%	-	-
Enterprise Value (EV) ¹	3,157	1,996	1,854	2,785	921	1,033	944.4	939.3
Change	-	-36.77%	-7.13%	50.23%	-66.93%	12.19%	-8.6%	-0.54%
P/E	4.03x	20.4x	15.3x	-111x	0.67x	17.6x	15.1x	11.6x
PBR	1.65x	1.02x	0.87x	1.56x	0.72x	0.69x	0.63x	0.67x
PEG	-	-0.2x	0.8x	1x	-0x	-0.2x	0.9x	0.4x
Capitalization / Revenue	2.16x	1.07x	0.92x	1.47x	1.24x	1.23x	1.15x	1.09x
EV / Revenue	2.62x	1.25x	1.09x	1.55x	1.21x	1.29x	1.09x	1.03x
EV / EBITDA	9.96x	4.92x	4.29x	5.8x	4.68x	4.76x	3.87x	3.41x
EV / EBIT	17.3x	7.19x	6.6x	8.45x	9.18x	9.11x	6.98x	5.76x
EV / FCF	28.5x	6.99x	8.55x	11.8x	-17.4x	21.8x	13.7x	10.4x
FCF Yield	3.51%	14.3%	11.7%	8.45%	-5.74%	4.59%	7.31%	9.59%
Dividend per Share ²	-	-	-	-	-	-	-	0.002
Rate of return	-	-	-	-	-	-	-	0.06%
EPS ²	2.162	0.281	0.337	-0.078	4.866	0.2027	0.2361	0.3071
Distribution rate	-	-	-	-	-	-	-	0.65%
Net sales ¹	1,205	1,602	1,707	1,792	763.6	803.5	862.8	910.4
EBITDA ¹	317.1	405.6	432.3	480.4	197	217.2	244.1	275.5
EBIT ¹	182.8	277.5	281	329.5	100.3	113.4	135.4	163
Net income ¹	674.6	87.6	105.1	-23.9	1,484	60.82	67.28	83.6
Net Debt ¹	556.8	275.2	282.8	142.8	-28.5	43.01	-45.84	-50.91
Reference price ²	8.721	5.739	5.170	8.646	3.250	3.564	3.564	3.564
Nbr of stocks (in thousands)	298,149	299,911	303,904	305,590	292,182	277,848	-	-
Announcement Date	24/03/22	23/03/23	27/03/24	27/03/25	26/03/26	-	-	-

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	21.48x	5.58x	13.09x	1.82%	23.22B
FLUTTER ENTERTAINMENT PLC	44.06x	1.53x	9.93x	-.--%	17.65B
GALAXY ENTERTAINMENT GROUP LIMITED	11.7x	1.93x	6.78x	5.34%	16.8B
EVOLUTION AB	11.93x	5.53x	8.46x	4.33%	14.4B
SANDS CHINA LTD.	11.92x	2.33x	8.13x	7.3%	14.34B
DRAFTKINGS INC.	95.82x	2x	17.49x	-.--%	13.09B
THE LOTTERY CORPORATION LIMITED	34.7x	3.86x	19.17x	2.95%	8.67B
LOTTOMATICA GROUP S.P.A.	18.14x	3.44x	8.62x	2.14%	7.14B
Average	31.22x	3.27x	11.46x	2.98%	14.42B
Weighted average by Cap.	30.36x	3.35x	11.17x	2.95%