Valuation OPAP OTC Markets

Stocks

Market Closed - OTC Markets 01:28:24 06/10/2026 am IST			5-day change	1st Jan Change
6.550 ^USD	+5.54%		+3.20%	-40.78%

01/10	Gaming & Gambling: growth is getting expensive
29/09	Brazil: regulatory reversal puts growth investments on hold

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	7,068	9,168	-	-
Change	-	29.7%	-	-
Enterprise Value (EV) ¹	7,068	16,142	16,075	16,013
Change	-	128.37%	-0.41%	-0.39%
P/E	-	20x	15.5x	12.8x
PBR	-	-4.16x	-3.87x	-3.76x
PEG	-	-	0.5x	0.6x
Capitalization / Revenue	0.79x	0.88x	0.83x	0.79x
EV / Revenue	0.79x	1.55x	1.46x	1.38x
EV / EBITDA	-	8.63x	8.03x	7.43x
EV / EBIT	-	10.2x	9.53x	8.77x
EV / FCF	-	23.3x	21.7x	17.2x
FCF Yield	-	4.29%	4.61%	5.81%
Dividend per Share ²	-	1	1.017	1.059
Rate of return	-	8.67%	8.81%	9.18%
EPS ²	-	0.5755	0.7427	0.899
Distribution rate	-	174%	137%	118%
Net sales ¹	8,991	10,437	11,046	11,611
EBITDA ¹	-	1,870	2,002	2,154
EBIT ¹	-	1,576	1,687	1,827
Net income ¹	732	618.3	736.1	838.1
Net Debt ¹	-	6,974	6,908	6,845
Reference price ²	19.10	11.54	11.54	11.54
Nbr of stocks (in thousands)	3,70,063	7,94,759	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ARISTOCRAT LEISURE LIMITED	23.09x	5.95x	13.95x	1.69%	2.48TCr
LAS VEGAS SANDS CORP.	12.87x	2.58x	6.86x	3.25%	2.37TCr
GALAXY ENTERTAINMENT GROUP LIMITED	12.55x	2.07x	7.23x	5.9%	1.71TCr
EVOLUTION AB	13.6x	6.2x	9.42x	3.72%	1.54TCr
FLUTTER ENTERTAINMENT PLC	-73.77x	1.31x	8.92x	-.--%	1.31TCr
SANDS CHINA LTD.	12.68x	2.14x	7.91x	8.76%	1.19TCr
DRAFTKINGS INC.	184.99x	1.53x	14.63x	-.--%	973.05Cr
WYNN RESORTS, LIMITED	17.16x	2.29x	7.72x	1.3%	782.98Cr
Average	25.40x	3.01x	9.58x	3.08%	1.55TCr
Weighted average by Cap.	19.56x	3.36x	9.64x	3.17%