Valuation The Rank Group Plc

Stocks

Real-time Estimate Cboe Europe Other stock markets 14:26:08 12/06/2026 +04			5-day change	1st Jan Change
108.00 ^GBX	+1.89%		+10.88%	+8.76%

04-15	Traders weigh war deadlock; luxury woes hit Paris	AN
04-15	Rank posts broad-based revenue growth despite tough economic backdrop	AN

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	786	401	414.1	318.5	623	495.9	-	-
Change	-	-48.99%	3.27%	-23.08%	95.57%	-20.39%	-	-
Enterprise Value (EV) ¹	1,043	563.6	587	451	753.8	645.8	646.8	630.5
Change	-	-45.95%	4.15%	-23.16%	67.12%	-14.32%	0.16%	-2.52%
P/E Ratio	-	-	-4.33x	25.2x	14x	13x	10.8x	8.65x
PBR	2.03x	-	-	0.94x	1.65x	1.21x	1.12x	1.03x
PEG	-	-	-	-0x	0x	-0.9x	0.5x	0.3x
Capitalization / Revenue	2.38x	0.62x	0.61x	0.43x	0.78x	0.59x	0.55x	0.51x
EV / Revenue	3.16x	0.88x	0.86x	0.61x	0.95x	0.76x	0.71x	0.65x
EV / EBITDA	-78.4x	5.26x	7.41x	4.8x	6.47x	5.19x	5.06x	4.4x
EV / EBIT	-12.3x	14.2x	30.7x	9.74x	11.8x	9.5x	9.35x	7.55x
EV / FCF	-27.8x	4.92x	14.5x	6.78x	11.2x	10.3x	12.9x	9.21x
FCF Yield	-3.6%	20.3%	6.92%	14.7%	8.94%	9.76%	7.75%	10.9%
Dividend per Share ²	-	-	-	-	0.026	0.0302	0.0328	0.0426
Rate of return	-	-	-	-	1.95%	2.85%	3.1%	4.02%
EPS ²	-	-	-0.204	0.027	0.095	0.0818	0.0981	0.1226
Distribution rate	-	-	-	-	27.4%	37%	33.5%	34.8%
Net sales ¹	329.6	644	681.9	734.7	795.4	847.4	907.7	963.7
EBITDA ¹	-13.3	107.2	79.2	94	116.5	124.3	127.9	143.3
EBIT ¹	-84.5	39.8	19.1	46.3	63.7	68	69.21	83.49
Net income ¹	-72.1	-	-95.7	12.5	44.6	38.43	45.97	57.34
Net Debt ¹	256.7	162.6	172.9	132.5	130.8	149.8	150.9	134.6
Reference price ²	1.678	0.856	0.884	0.680	1.330	1.060	1.060	1.060
Nbr of stocks (in thousands)	468,430	468,430	468,430	468,430	468,388	467,875	-	-
Announcement Date	19/08/21	18/08/22	17/08/23	15/08/24	14/08/25	-	-	-

¹GBP in Million²GBP

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.($)
THE RANK GROUP PLC	12.96x	0.76x	5.19x	2.85%	662M
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
Average	31.24x	3.06x	11.14x	2.91%	13.38B
Weighted average by Cap.	33.53x	3.34x	11.57x	2.85%