Stock FLUT FLUTTER ENTERTAINMENT PLC
Add to a list
To use this feature you must be a member
Log inSign up

Financials Flutter Entertainment plc

Equities

FLUT

IE00BWT6H894

Casinos & Gaming

Market Closed - Nyse
Other stock markets
 01:30:03 29/06/2024 am IST 		5-day change 1st Jan Change
182.4 USD -0.25% Intraday chart for Flutter Entertainment plc -3.53% +1.88%
26/06 MoffettNathanson Trims Price Target on Flutter Entertainment to $238 From $240, Keeps Buy Rating MT
24/06 Key week for monetary policy Our Logo

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 6,985 26,350 20,354 19,604 24,758 25,627 - -
Enterprise Value (EV) 2 6,985 29,164 23,001 24,248 28,870 29,498 28,485 27,415
P/E ratio - - - - - 148 x 33.3 x 23.1 x
Yield - - - - - - - -
Capitalization / Revenue 3.26 x 5.01 x 3.37 x 2.55 x 2.65 x 2.36 x 2.08 x 1.9 x
EV / Revenue 3.26 x 5.54 x 3.81 x 3.15 x 3.09 x 2.71 x 2.31 x 2.03 x
EV / EBITDA 16.4 x 23.7 x 23 x 23.2 x 19.5 x 15.4 x 11.6 x 9.44 x
EV / FCF 24.8 x 27.1 x 40.9 x 47.5 x - 34.6 x 23 x 17.5 x
FCF Yield 4.04% 3.69% 2.45% 2.1% - 2.89% 4.34% 5.71%
Price to Book - - - - - 2.94 x 2.68 x 2.39 x
Nbr of stocks (in thousands) 79,475 1,74,995 1,74,839 1,75,961 1,76,059 1,77,601 - -
Reference price 3 115.0 205.9 157.5 134.8 179.0 182.4 182.4 182.4
Announcement Date 27/02/20 02/03/21 01/03/22 02/03/23 26/03/24 - - -
1USD in Million2GBP in Million3USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,140 5,264 6,036 7,693 9,336 10,880 12,318 13,473
EBITDA 1 425.4 1,231 1,001 1,045 1,484 1,916 2,450 2,904
EBIT 1 280.6 990 746 675 466.4 1,205 1,701 2,186
Operating Margin 13.11% 18.81% 12.36% 8.77% 5% 11.08% 13.81% 16.22%
Earnings before Tax (EBT) 1 135.7 247.9 -288.4 -274.8 -863.9 274.4 961.4 1,679
Net income 1 144 37.9 -415.8 -302 -967.7 216.1 787.7 993
Net margin 6.73% 0.72% -6.89% -3.93% -10.36% 1.99% 6.4% 7.37%
EPS 2 - - - - - 1.235 5.478 7.895
Free Cash Flow 1 282 1,077 563 510 - 851.8 1,236 1,565
FCF margin 13.18% 20.46% 9.33% 6.63% - 7.83% 10.03% 11.61%
FCF Conversion (EBITDA) 66.29% 87.49% 56.24% 48.8% - 44.45% 50.44% 53.88%
FCF Conversion (Net income) 195.83% 2,841.69% - - - 394.22% 156.89% 157.58%
Dividend per Share 2 - - - - - - - -
Announcement Date 27/02/20 02/03/21 01/03/22 02/03/23 26/03/24 - - -
1GBP in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2020 S2 2021 S1 2021 Q4 2021 S2 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2022 S2 2023 Q1 2023 Q2 2023 S1 2023 Q3 2024 Q1 2024 Q2 2024 S1 2024 Q3 2024 Q4 2024 S2 2025 Q1 2025 Q2
Net sales 1 1,120 2,389 2,875 3,053 1,544 2,983 1,566 1,822 3,388 1,891 2,414 4,305 2,411 2,398 4,809 2,040 2,700 2,657 5,265 2,375 3,187 5,773 3,099 2,967
EBITDA 1 - 684 - 597 - 404 - - 476 - - 569 - - 823 - 408.5 516.4 - 326.6 708.1 - 537.1 647
EBIT 1 - - - 183.6 - 274 - - 334 - - 341 - - 585 - 98.55 230.5 - 29.38 412.2 - 248.7 306
Operating Margin - - - 6.01% - 9.19% - - 9.86% - - 7.92% - - 12.16% - 3.65% 8.68% - 1.24% 12.93% - 8.03% 10.31%
Earnings before Tax (EBT) 1 - - - - - - - - -51.4 - - -223.4 - - 83 - -128.7 111.9 - -80.54 277.2 - 201.1 242.4
Net income 1 - - - - - - - - -112 - - -187.7 - - 128 - -155.8 59.45 - -92.92 228.3 - 151 181.2
Net margin - - - - - - - - -3.31% - - -4.36% - - 2.66% - -5.77% 2.24% - -3.91% 7.16% - 4.87% 6.11%
EPS 2 - - - - - - - - - - - - - - - - - 1.070 - -0.3680 1.858 - 1.070 1.290
Dividend per Share - - - - - - - - - - - - - - - - - - - - - - - -
Announcement Date 27/02/20 27/08/20 02/03/21 10/08/21 01/03/22 01/03/22 04/05/22 12/08/22 12/08/22 09/11/22 02/03/23 02/03/23 09/05/23 09/08/23 09/08/23 26/12/23 14/05/24 - - - - - - -
1GBP in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - 2,814 2,647 4,644 4,112 3,871 2,858 1,788
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) - 2.286 x 2.644 x 4.444 x 2.771 x 2.02 x 1.166 x 0.6156 x
Free Cash Flow 1 282 1,077 563 510 - 852 1,236 1,565
ROE (net income / shareholders' equity) 5.97% 6.98% 4.19% - - 9.55% 13.6% 16.3%
ROA (Net income/ Total Assets) 4.51% 4.66% 2.63% - - 4.04% 5.43% 6.48%
Assets 1 3,195 813.4 -15,804 - - 5,343 14,518 17,286
Book Value Per Share 2 - - - - - 62.00 68.10 76.30
Cash Flow per Share 2 - - - - - 9.090 12.00 14.70
Capex 1 136 252 308 403 - 529 557 605
Capex / Sales 6.36% 4.79% 5.1% 5.24% - 4.86% 4.53% 4.49%
Announcement Date 27/02/20 02/03/21 01/03/22 02/03/23 26/03/24 - - -
1GBP in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Flutter Entertainment plc

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
12
Last Close Price
182.4 USD
Average target price
243.9 USD
Spread / Average Target
+33.74%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Casinos & Gaming

1st Jan change Capi.
FLUTTER ENTERTAINMENT PLC Stock Flutter Entertainment plc
+1.88% 32.39B
EVOLUTION AB Stock Evolution AB
-8.17% 21.51B
ARISTOCRAT LEISURE LIMITED Stock Aristocrat Leisure Limited
+21.90% 20.95B
GALAXY ENTERTAINMENT GROUP LIMITED Stock Galaxy Entertainment Group Limited
-16.80% 20.37B
DRAFTKINGS INC. Stock DraftKings Inc.
+8.28% 18.5B
SANDS CHINA LTD Stock Sands China Ltd
-28.75% 16.87B
CHURCHILL DOWNS INCORPORATED Stock Churchill Downs Incorporated
+3.46% 10.26B
CAESARS ENTERTAINMENT, INC. Stock Caesars Entertainment, Inc.
-15.23% 8.6B
THE LOTTERY CORPORATION LIMITED Stock The Lottery Corporation Limited
+4.75% 7.53B
LA FRANÇAISE DES JEUX Stock La Française des Jeux
-3.17% 6.3B
Other Casinos & Gaming
  1. Stock Market
  2. Equities
  3. FLUT Stock
  4. Financials Flutter Entertainment plc