Valuation The Rank Group Plc

Stocks

Market Closed - London S.E. Other stock markets 09:05:19 13/07/2026 pm IST			5-day change	1st Jan Change
94.50 ^GBX	+0.53%		+1.83%	-4.83%

30/06	WINNERS & LOSERS: Housebuilders slide; miners up as metal prices rise	AN
15/04	Traders weigh war deadlock; luxury woes hit Paris	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	442.1	-	-
Change	-	-48.99%	3.27%	-23.08%	95.57%	-29.03%	-	-
Enterprise Value (EV) ¹	1,043	563.6	587	451	753.8	592	593	576.7
Change	-	-45.95%	4.15%	-23.16%	67.12%	-21.46%	0.18%	-2.75%
P/E	-	-	-4.33x	25.2x	14x	11.6x	9.63x	7.71x
PBR	2.03x	-	-	0.94x	1.65x	1.08x	1x	0.92x
PEG	-	-	-	-0x	0x	-0.8x	0.5x	0.3x
Capitalization / Revenue	2.38x	0.62x	0.61x	0.43x	0.78x	0.52x	0.49x	0.46x
EV / Revenue	3.16x	0.88x	0.86x	0.61x	0.95x	0.7x	0.65x	0.6x
EV / EBITDA	-78.4x	5.26x	7.41x	4.8x	6.47x	4.76x	4.64x	4.02x
EV / EBIT	-12.3x	14.2x	30.7x	9.74x	11.8x	8.71x	8.57x	6.91x
EV / FCF	-27.8x	4.92x	14.5x	6.78x	11.2x	9.4x	12.9x	9.42x
FCF Yield	-3.6%	20.3%	6.92%	14.7%	8.94%	10.6%	7.73%	10.6%
Dividend per Share ²	-	-	-	-	0.026	0.0302	0.0328	0.0426
Rate of return	-	-	-	-	1.95%	3.2%	3.48%	4.51%
EPS ²	-	-	-0.204	0.027	0.095	0.0818	0.0981	0.1226
Distribution rate	-	-	-	-	27.4%	37%	33.5%	34.8%
Net sales ¹	329.6	644	681.9	734.7	795.4	847.4	907.7	963.7
EBITDA ¹	-13.3	107.2	79.2	94	116.5	124.3	127.9	143.3
EBIT ¹	-84.5	39.8	19.1	46.3	63.7	68	69.21	83.49
Net income ¹	-72.1	-	-95.7	12.5	44.6	38.43	45.97	57.34
Net Debt ¹	256.7	162.6	172.9	132.5	130.8	149.8	150.9	134.6
Reference price ²	1.6780	0.8560	0.8840	0.6800	1.3300	0.9450	0.9450	0.9450
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
THE RANK GROUP PLC	11.5x	0.7x	4.74x	3.22%	59Cr
ARISTOCRAT LEISURE LIMITED	24.14x	6.21x	14.57x	1.63%	2.58TCr
FLUTTER ENTERTAINMENT PLC	47.88x	1.62x	10.47x	-.--%	1.92TCr
GALAXY ENTERTAINMENT GROUP LIMITED	12.39x	2.05x	7.21x	5.07%	1.76TCr
SANDS CHINA LTD.	11.46x	2.28x	7.93x	7.63%	1.38TCr
EVOLUTION AB	11.71x	5.22x	7.98x	4.41%	1.37TCr
DRAFTKINGS INC.	100.04x	2.01x	17.76x	-.--%	1.31TCr
THE LOTTERY CORPORATION LIMITED	34.55x	3.82x	19.03x	2.96%	847.97Cr
SUPER GROUP (SGHC) LIMITED	17.11x	2.7x	10.12x	2.18%	756.53Cr
Average	30.09x	2.96x	11.09x	3.01%	1.33TCr
Weighted average by Cap.	31.89x	3.42x	11.65x	2.84%