Valuation OPAP

Stocks

Market Closed - Athens S.E. Other stock markets 07:47:33 03/07/2026 pm IST			5-day change	1st Jan Change
14.22 ^EUR	+0.89%		+2.56%	-25.52%

11/06	Allwyn AG Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
04/06	Allwyn AG, Q1 2026 Earnings Call, Jun 04, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	7,068	11,305	-	-
Change	-	59.95%	-	-
Enterprise Value (EV) ¹	7,068	18,129	18,006	17,728
Change	-	156.48%	-0.68%	-1.54%
P/E	-	25.1x	17.9x	14.3x
PBR	-	-4.5x	-8.47x	-12.7x
PEG	-	-	0.4x	0.6x
Capitalization / Revenue	0.79x	1.09x	1.02x	0.97x
EV / Revenue	0.79x	1.75x	1.63x	1.52x
EV / EBITDA	-	9.82x	8.93x	8.17x
EV / EBIT	-	11.8x	9.61x	8.76x
EV / FCF	-	25.8x	16.9x	15x
FCF Yield	-	3.87%	5.91%	6.66%
Dividend per Share ²	-	1	1.012	1.063
Rate of return	-	7.03%	7.12%	7.47%
EPS ²	-	0.5664	0.7955	0.996
Distribution rate	-	177%	127%	107%
Net sales ¹	8,991	10,384	11,052	11,656
EBITDA ¹	-	1,846	2,016	2,171
EBIT ¹	-	1,534	1,874	2,025
Net income ¹	732	616.8	694.7	819.5
Net Debt ¹	-	6,823	6,700	6,423
Reference price ²	19.10	14.22	14.22	14.22
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	-	1.75x	9.82x	-	1.29TCr
ARISTOCRAT LEISURE LIMITED	24.01x	6.19x	14.51x	1.64%	2.56TCr
FLUTTER ENTERTAINMENT PLC	45.87x	1.57x	10.19x	-.--%	1.84TCr
GALAXY ENTERTAINMENT GROUP LIMITED	11.74x	1.93x	6.8x	5.32%	1.68TCr
SANDS CHINA LTD.	11.59x	2.28x	7.98x	7.51%	1.4TCr
EVOLUTION AB	11.32x	5.09x	7.78x	4.56%	1.34TCr
DRAFTKINGS INC.	94.48x	1.96x	17.24x	-.--%	1.28TCr
THE LOTTERY CORPORATION LIMITED	34.55x	3.82x	19x	2.98%	845.5Cr
SUPER GROUP (SGHC) LIMITED	16.74x	2.64x	9.87x	2.24%	737.22Cr
LOTTOMATICA GROUP S.P.A.	17.49x	3.35x	8.4x	2.22%	686.66Cr
Average	29.75x	3.06x	11.16x	2.94%	1.37TCr
Weighted average by Cap.	30.05x	3.24x	11.18x	2.86%