Valuation OPAP

Stocks

Market Closed - Athens S.E. 08:47:27 26/10/2026 pm IST			After hours 12:09:56 am
11.10 ^EUR	-4.52%		11.13	+0.30%

07/10	Tranche Update on Allwyn AG's Equity Buyback Plan announced on June 4, 2026.	CI
05/10	Allwyn AG 's Equity Buyback announced on June 4, 2026, has closed with 11,339,173 shares, for ?150 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	7,068	8,822	-	-
Change	-	24.81%	-	-
Enterprise Value (EV) ¹	7,068	15,814	15,746	15,687
Change	-	123.73%	-0.43%	-0.38%
P/E	-	19.8x	15x	12.4x
PBR	-	-3.97x	-3.69x	-3.58x
PEG	-	-	0.5x	0.6x
Capitalization / Revenue	0.79x	0.87x	0.8x	0.76x
EV / Revenue	0.79x	1.55x	1.42x	1.35x
EV / EBITDA	-	8.55x	7.93x	7.32x
EV / EBIT	-	10.2x	9.43x	8.63x
EV / FCF	-	22.1x	20.6x	17.3x
FCF Yield	-	4.52%	4.85%	5.79%
Dividend per Share ²	-	1	1.014	1.058
Rate of return	-	9.01%	9.14%	9.53%
EPS ²	-	0.56	0.7376	0.8938
Distribution rate	-	179%	138%	118%
Net sales ¹	8,991	10,171	11,064	11,630
EBITDA ¹	-	1,850	1,987	2,144
EBIT ¹	-	1,546	1,671	1,818
Net income ¹	732	564.2	686.5	795
Net Debt ¹	-	6,992	6,925	6,865
Reference price ²	19.10	11.10	11.10	11.10
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
OPAP	-	1.6x	8.75x	-	1.03TCr
ARISTOCRAT LEISURE LIMITED	24.88x	6.41x	15.01x	1.57%	2.69TCr
LAS VEGAS SANDS CORP.	13.94x	2.59x	7.07x	3.33%	2.24TCr
GALAXY ENTERTAINMENT GROUP LIMITED	13.02x	2.17x	7.61x	5.71%	1.76TCr
EVOLUTION AB	14.44x	6.37x	9.73x	3.45%	1.55TCr
FLUTTER ENTERTAINMENT PLC	-82.99x	1.35x	9.25x	-.--%	1.39TCr
SANDS CHINA LTD.	13.01x	2.09x	8.06x	9.2%	1.13TCr
DRAFTKINGS INC.	-445.65x	1.64x	16.66x	-.--%	1.04TCr
THE LOTTERY CORPORATION LIMITED	33.89x	3.83x	18.28x	3.13%	844.93Cr
WYNN RESORTS, LIMITED	16.94x	2.27x	7.65x	1.38%	737.93Cr
Average	-44.28x	3.03x	10.81x	3.09%	1.44TCr
Weighted average by Cap.	-28.29x	3.41x	10.69x	3.08%