Valuation OPAP

Stocks

Real-time Estimate Tradegate Other stock markets 03:46:20 29/06/2026 pm IST			5-day change	1st Jan Change
14.02 ^EUR	+1.10%		+2.71%	-26.70%

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	11,023	-	-
Change	-	55.96%	-	-
Enterprise Value (EV) ¹	7,068	17,847	17,723	17,446
Change	-	152.49%	-0.69%	-1.56%
P/E	-	24.5x	17.4x	13.9x
PBR	-	-4.38x	-8.26x	-12.4x
PEG	-	-	0.4x	0.6x
Capitalization / Revenue	0.79x	1.06x	1x	0.95x
EV / Revenue	0.79x	1.72x	1.6x	1.5x
EV / EBITDA	-	9.67x	8.79x	8.04x
EV / EBIT	-	11.6x	9.46x	8.62x
EV / FCF	-	25.4x	16.7x	14.8x
FCF Yield	-	3.93%	6%	6.76%
Dividend per Share ²	-	1	1.012	1.063
Rate of return	-	7.21%	7.3%	7.66%
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	13.87	13.87	13.87
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	-	1.72x	9.67x	-	1.26TCr
ARISTOCRAT LEISURE LIMITED	22.91x	5.92x	13.9x	1.71%	2.44TCr
FLUTTER ENTERTAINMENT PLC	45.08x	1.55x	10.08x	-.--%	1.81TCr
GALAXY ENTERTAINMENT GROUP LIMITED	11.35x	1.85x	6.51x	5.5%	1.63TCr
SANDS CHINA LTD.	11.06x	2.21x	7.71x	7.87%	1.33TCr
EVOLUTION AB	11.21x	5.06x	7.74x	4.61%	1.32TCr
DRAFTKINGS INC.	94.06x	1.95x	17.13x	-.--%	1.28TCr
THE LOTTERY CORPORATION LIMITED	35.39x	3.91x	19.42x	2.9%	864.8Cr
SUPER GROUP (SGHC) LIMITED	15.89x	2.5x	9.35x	2.36%	699.62Cr
BOYD GAMING CORPORATION	13.44x	2.35x	8.06x	0.88%	666.74Cr
Average	28.93x	2.90x	10.96x	2.87%	1.33TCr
Weighted average by Cap.	29.58x	3.10x	10.98x	2.86%