|
Real-time Estimate
Cboe Europe
09:00:51 2026-10-29 EDT
|
5-day change | 1st Jan Change | ||
| 466.55 GBX | -0.56% |
|
+3.30% | -39.08% |
| 10-28 | UK's FTSE 100 muted as GSK, Unilever losses temper bank gains after budget | RE |
| 10-28 | Ladbrokes owner Entain flags fresh hit from second UK tax hike | RE |
Company Valuation: Entain Plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,872 | 7,782 | 6,351 | 4,393 | 4,903 | 3,002 | - | - |
| Change | - | -21.17% | -18.39% | -30.82% | 11.61% | -38.77% | - | - |
| Enterprise Value (EV) 1 | 11,958 | 10,532 | 9,642 | 7,732 | 8,547 | 6,368 | 6,291 | 6,013 |
| Change | - | -11.93% | -8.45% | -19.8% | 10.54% | -25.5% | -1.21% | -4.42% |
| P/E | 39.9x | 322x | -6.6x | -9.71x | -7.35x | 15.6x | 11.4x | 8.87x |
| PBR | 3.12x | 2.48x | 2.8x | 2.84x | 5.51x | 2.58x | 2.25x | 1.89x |
| PEG | - | -3.6x | 0x | 0.2x | -0.2x | -0x | 0.3x | 0.3x |
| Capitalization / Revenue | 2.58x | 1.81x | 1.33x | 0.86x | 0.93x | 0.59x | 0.58x | 0.55x |
| EV / Revenue | 3.12x | 2.45x | 2.02x | 1.52x | 1.63x | 1.25x | 1.21x | 1.1x |
| EV / EBITDA | 13.6x | 10.6x | 9.57x | 7.1x | 7.37x | 6.68x | 6.22x | 5.53x |
| EV / EBIT | 24.7x | 19.4x | 15x | 12.5x | 9.92x | 9.79x | 8.22x | 7.05x |
| EV / FCF | 21.3x | 24.6x | 51.2x | 27.5x | 39.6x | 19.9x | 17x | 11.9x |
| FCF Yield | 4.7% | 4.07% | 1.95% | 3.63% | 2.52% | 5.03% | 5.88% | 8.4% |
| Dividend per Share 2 | - | 0.17 | 0.178 | 0.186 | 0.196 | 0.2076 | 0.2182 | 0.2306 |
| Rate of return | - | 1.29% | 1.79% | 2.71% | 2.56% | 4.43% | 4.65% | 4.91% |
| EPS 2 | 0.422 | 0.041 | -1.507 | -0.708 | -1.043 | 0.2999 | 0.4128 | 0.5292 |
| Distribution rate | - | 415% | -11.8% | -26.3% | -18.8% | 69.2% | 52.9% | 43.6% |
| Net sales 1 | 3,830 | 4,297 | 4,770 | 5,089 | 5,259 | 5,094 | 5,214 | 5,447 |
| EBITDA 1 | 881.7 | 993.2 | 1,008 | 1,089 | 1,160 | 953.6 | 1,012 | 1,087 |
| EBIT 1 | 484.1 | 541.8 | 641.8 | 616.6 | 861.2 | 650.7 | 765.3 | 852.5 |
| Net income 1 | 249.3 | 24.2 | -928.6 | -452.7 | -666.7 | 192.3 | 249.2 | 314.6 |
| Net Debt 1 | 2,086 | 2,750 | 3,291 | 3,339 | 3,644 | 3,365 | 3,288 | 3,010 |
| Reference price 2 | 16.830 | 13.215 | 9.942 | 6.872 | 7.666 | 4.692 | 4.692 | 4.692 |
| Nbr of stocks (in thousands) | 586,553 | 588,850 | 638,785 | 639,305 | 639,603 | 639,908 | - | - |
| Announcement Date | 3/3/22 | 3/9/23 | 3/7/24 | 3/6/25 | 3/5/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.64x | 1.25x | 6.68x | 4.43% | 4B | |
| 24.35x | 6.28x | 14.71x | 1.61% | 26.39B | |
| 14.31x | 2.62x | 7.19x | 3.28% | 22.71B | |
| 13x | 2.17x | 7.6x | 5.72% | 17.62B | |
| 14.26x | 6.34x | 9.68x | 3.47% | 15.26B | |
| -76.61x | 1.33x | 9.17x | -.--% | 13.63B | |
| 12.63x | 2.05x | 7.9x | 9.48% | 11B | |
| -393.03x | 1.6x | 16.19x | -.--% | 10.08B | |
| 33.14x | 3.77x | 17.96x | 3.2% | 8.27B | |
| Average | -38.03x | 3.04x | 10.79x | 3.46% | 14.33B | |
| Weighted average by Cap. | -24.16x | 3.51x | 10.73x | 3.25% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- GVC Stock
- Valuation Entain Plc
Select your edition
All financial news and data tailored to specific country editions
