Valuation The Rank Group Plc OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 07:30:34 23/06/2026 pm IST			5-day change	1st Jan Change
1.500 ^USD	+49.70%		-.--%	-11.76%

27/07	WINNERS & LOSERS: Oil producers slump; Vodafone, AstraZeneca impress	AN
24/07	EXECUTIVE CHANGES: Fermi names new officers after bitter founder exit	AN

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	786	401	414.1	318.5	623	481	-	-
Change	-	-48.99%	3.27%	-23.08%	95.57%	-22.79%	-	-
Enterprise Value (EV) ¹	1,043	563.6	587	451	753.8	630.1	634.2	619.3
Change	-	-45.95%	4.15%	-23.16%	67.12%	-16.41%	0.65%	-2.35%
P/E	-	-	-4.33x	25.2x	14x	11.5x	10.9x	8.76x
PBR	2.03x	-	-	0.94x	1.65x	1.17x	1.09x	1x
PEG	-	-	-	-0x	0x	-1.86x	1.81x	0.4x
Capitalization / Revenue	2.38x	0.62x	0.61x	0.43x	0.78x	0.58x	0.54x	0.51x
EV / Revenue	3.16x	0.88x	0.86x	0.61x	0.95x	0.76x	0.71x	0.66x
EV / EBITDA	-78.4x	5.26x	7.41x	4.8x	6.47x	4.86x	4.97x	4.35x
EV / EBIT	-12.3x	14.2x	30.7x	9.74x	11.8x	8.29x	9.12x	7.46x
EV / FCF	-	-	-	-	-	-	1,82,23,244x	1,26,12,881x
FCF Yield	-	-	-	-	-	-	0%	0%
Dividend per Share ²	-	-	-	-	0.026	0.0307	0.0317	0.0411
Rate of return	-	-	-	-	1.95%	2.98%	3.08%	4%
EPS ²	-	-	-0.204	0.027	0.095	0.0891	0.0945	0.1174
Distribution rate	-	-	-	-	27.4%	34.4%	33.5%	35%
Net sales ¹	329.6	644	681.9	734.7	795.4	832.9	889.6	942.4
EBITDA ¹	-13.3	107.2	79.2	94	116.5	129.6	127.5	142.3
EBIT ¹	-84.5	39.8	19.1	46.3	63.7	75.99	69.5	83.06
Net income ¹	-72.1	-	-95.7	12.5	44.6	40.76	44.31	54.92
Net Debt ¹	256.7	162.6	172.9	132.5	130.8	149.1	153.2	138.3
Reference price ²	1.678	0.856	0.884	0.680	1.330	1.028	1.028	1.028
Nbr of stocks (in thousands)	4,68,430	4,68,430	4,68,430	4,68,430	4,68,388	4,67,875	-	-
Announcement Date	19/08/21	18/08/22	17/08/23	15/08/24	14/08/25	-	-	-

¹GBP in Million²GBP

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.($)
ARISTOCRAT LEISURE LIMITED	25.46x	6.56x	15.36x	1.53%	2.77TCr
GALAXY ENTERTAINMENT GROUP LIMITED	13.41x	2.22x	7.89x	4.7%	1.83TCr
FLUTTER ENTERTAINMENT PLC	285.13x	1.47x	9.84x	-.--%	1.64TCr
EVOLUTION AB	12.6x	5.71x	8.66x	4.02%	1.48TCr
SANDS CHINA LTD.	14.8x	2.46x	9.24x	7%	1.46TCr
DRAFTKINGS INC.	113.84x	1.86x	16.92x	-.--%	1.19TCr
THE LOTTERY CORPORATION LIMITED	35.43x	3.86x	19.26x	2.93%	857.88Cr
SUPER GROUP (SGHC) LIMITED	15.26x	2.26x	8.29x	2.38%	663.04Cr
Average	64.49x	3.30x	11.93x	2.82%	1.49TCr
Weighted average by Cap.	65.56x	3.67x	11.91x	2.78%