Valuation OPAP

Stocks

Market Closed - Athens S.E. 07:48:47 14/08/2026 pm IST			5-day change	1st Jan Change
13.68 ^EUR	+1.79%		+1.41%	-28.38%

07/07	Czech finance sets its sights on Italy, more than EUR2.6bn invested	AN
11/06	Allwyn AG Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	7,068	10,872	-	-
Change	-	53.82%	-	-
Enterprise Value (EV) ¹	7,068	17,556	17,503	17,324
Change	-	148.38%	-0.3%	-1.02%
P/E	-	21.5x	16.7x	13.8x
PBR	-	-5.52x	-6.92x	-8x
PEG	-	-	0.6x	0.7x
Capitalization / Revenue	0.79x	1.05x	0.98x	0.93x
EV / Revenue	0.79x	1.69x	1.58x	1.49x
EV / EBITDA	-	9.11x	8.36x	7.71x
EV / EBIT	-	11.4x	9.7x	8.85x
EV / FCF	-	25x	16.5x	14.7x
FCF Yield	-	4%	6.08%	6.81%
Dividend per Share ²	-	1	1.014	1.058
Rate of return	-	7.31%	7.41%	7.73%
EPS ²	-	0.637	0.82	0.9925
Distribution rate	-	157%	124%	107%
Net sales ¹	8,991	10,384	11,052	11,656
EBITDA ¹	-	1,928	2,094	2,246
EBIT ¹	-	1,543	1,805	1,958
Net income ¹	732	677.1	741	849
Net Debt ¹	-	6,683	6,631	6,452
Reference price ²	19.10	13.68	13.68	13.68
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.($)
OPAP	-	1.69x	9.11x	-	1.26TCr
ARISTOCRAT LEISURE LIMITED	25.01x	6.44x	15.1x	1.56%	2.73TCr
GALAXY ENTERTAINMENT GROUP LIMITED	14.43x	2.44x	8.5x	5.1%	1.94TCr
FLUTTER ENTERTAINMENT PLC	563.11x	1.54x	10.35x	-.--%	1.76TCr
EVOLUTION AB	12.71x	5.79x	8.8x	3.95%	1.51TCr
SANDS CHINA LTD.	14.97x	2.46x	9.11x	7.03%	1.46TCr
DRAFTKINGS INC.	246.6x	2.03x	18.62x	-.--%	1.3TCr
THE LOTTERY CORPORATION LIMITED	34.82x	3.8x	19x	2.97%	848.49Cr
SUPER GROUP (SGHC) LIMITED	15.59x	2.31x	8.45x	2.33%	675.74Cr
LOTTOMATICA GROUP S.P.A.	17.91x	3.28x	8.16x	2.29%	665.44Cr
Average	105.02x	3.18x	11.52x	2.8%	1.41TCr
Weighted average by Cap.	116.45x	3.47x	11.69x	2.79%