Financials Flutter Entertainment plc Irish S.E.

Equities

FLTR

IE00BWT6H894

Casinos & Gaming

Market Closed - Irish S.E. Other stock markets 11:55:00 2024-01-29 EST			After market 16:00:02
182 ^EUR	-.--%		174.4	-4.16%

04-26	TotalEnergies Looking at Moving Primary Listing to New York, CEO Says -- Update	DJ
04-26	TotalEnergies Looking at Moving Primary Listing to New York, CEO Says	DJ

Valuation

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	7,210	26,442	20,561	19,866	24,543	26,457	-	-
Enterprise Value (EV) ¹	7,210	29,256	23,208	24,510	24,543	30,816	29,131	27,402
P/E ratio	50.6 x	516 x	-49.7 x	-66.1 x	-25.5 x	103 x	39 x	25 x
Yield	2.17%	-	-	-	-	0.68%	2.06%	2.76%
Capitalization / Revenue	3.37 x	5.02 x	3.41 x	2.58 x	2.63 x	2.47 x	2.21 x	1.79 x
EV / Revenue	3.37 x	5.56 x	3.84 x	3.19 x	2.63 x	2.87 x	2.43 x	1.86 x
EV / EBITDA	16.9 x	23.8 x	23.2 x	23.5 x	16.5 x	13.3 x	11.5 x	8.51 x
EV / FCF	25.6 x	27.2 x	41.2 x	48.1 x	-	27.6 x	21.3 x	14.8 x
FCF Yield	3.91%	3.68%	2.43%	2.08%	-	3.62%	4.7%	6.73%
Price to Book	-	1.79 x	2.02 x	-	-	3.02 x	2.84 x	2.05 x
Nbr of stocks (in thousands)	79,475	174,995	174,839	175,961	176,059	177,445	-	-
Reference price ²	90.72	151.1	117.6	112.9	139.4	149.1	149.1	149.1
Announcement Date	20-02-27	21-03-02	22-03-01	23-03-02	24-03-26	-	-	-

¹GBP in Million²GBP

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	2,140	5,264	6,036	7,693	9,336	10,962	12,221	13,582
EBITDA ¹	425.4	1,231	1,001	1,045	1,484	1,909	2,418	2,959
EBIT ¹	280.6	990	746	675	466.4	1,160	1,653	2,229
Operating Margin	13.11%	18.81%	12.36%	8.77%	5%	10.58%	13.53%	16.41%
Earnings before Tax (EBT) ¹	135.7	247.9	-288.4	-274.8	-863.9	572	1,022	1,560
Net income ¹	144	37.9	-415.8	-302	-967.7	393.3	791.1	1,192
Net margin	6.73%	0.72%	-6.89%	-3.93%	-10.36%	3.59%	6.47%	8.78%
EPS ²	1.792	0.2930	-2.365	-1.708	-5.456	1.715	4.277	6.310
Free Cash Flow ¹	282	1,077	563	510	-	920.7	1,342	1,687
FCF margin	13.18%	20.46%	9.33%	6.63%	-	8.4%	10.98%	12.42%
FCF Conversion (EBITDA)	66.29%	87.49%	56.24%	48.8%	-	48.24%	55.49%	57%
FCF Conversion (Net income)	195.83%	2,841.69%	-	-	-	234.08%	169.63%	141.49%
Dividend per Share ²	1.967	-	-	-	-	1.014	3.077	4.122
Announcement Date	20-02-27	21-03-02	22-03-01	23-03-02	24-03-26	-	-	-

¹GBP in Million²GBP

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2019 S2	2020 S1	2020 S2	2021 S1	2021 Q3	2021 Q4	2021 S2	2022 Q1	2022 Q2	2022 S1	2022 Q3	2022 Q4	2022 S2	2023 Q1	2023 Q2	2023 S1	2023 Q3	2024 Q1	2024 Q2	2024 S1	2024 Q3	2024 Q4	2024 S2	2025 Q1
Net sales ¹	1,120	2,389	2,875	3,053	1,439	1,544	2,983	1,566	1,822	3,388	1,891	2,414	4,305	2,411	2,398	4,809	2,040	2,831	2,678	5,303	2,337	3,179	5,454	3,069
EBITDA ¹	-	684	-	597	-	-	404	-	-	476	-	-	569	-	-	823	-	369.3	552.8	1,031	314.8	698.6	955.5	490.2
EBIT ¹	-	-	-	183.6	-	-	274	-	-	334	-	-	341	-	-	585	-	60.72	243.9	729	53.15	395.7	758	184.5
Operating Margin	-	-	-	6.01%	-	-	9.19%	-	-	9.86%	-	-	7.92%	-	-	12.16%	-	2.14%	9.11%	13.75%	2.27%	12.45%	13.9%	6.01%
Earnings before Tax (EBT) ¹	-	-	-	-	-	-	-	-	-	-51.4	-	-	-223.4	-	-	83	-	-57.18	116.1	-	-44.42	294.2	-	117.2
Net income ¹	-	-	-	-	-	-	-	-	-	-112	-	-	-187.7	-	-	128	-	-4.823	140.2	-	4.162	275.2	-	87.91
Net margin	-	-	-	-	-	-	-	-	-	-3.31%	-	-	-4.36%	-	-	2.66%	-	-0.17%	5.23%	-	0.18%	8.66%	-	2.86%
EPS	-	-	-	-	-	-	-	-	-	-0.6470	-	-	-1.061	-	-	0.7280	-	-	-	-	-	-	-	-
Dividend per Share	1.318	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Announcement Date	20-02-27	20-08-27	21-03-02	21-08-10	21-12-01	22-03-01	22-03-01	22-05-04	22-08-12	22-08-12	22-11-09	23-03-02	23-03-02	23-05-09	23-08-09	23-08-09	23-12-26	-	-	-	-	-	-	-

¹GBP in Million

Estimates

Balance Sheet Analysis

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	-	2,814	2,647	4,644	-	4,359	2,674	945
Net Cash position ¹	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	2.286 x	2.644 x	4.444 x	-	1.883 x	1.059 x	0.2935 x
Free Cash Flow ¹	282	1,077	563	510	-	1,116	1,370	1,846
ROE (net income / shareholders' equity)	5.97%	6.98%	4.19%	-	-	9.43%	13.8%	16.8%
ROA (Net income/ Total Assets)	4.51%	4.66%	2.63%	-	-	3.85%	5.32%	6.37%
Assets ¹	3,195	813.4	-15,804	-	-	7,055	12,093	16,432
Book Value Per Share ²	-	84.60	58.30	-	-	49.40	52.50	72.60
Cash Flow per Share ²	5.220	7.520	3.900	-	-	6.680	9.440	10.30
Capex ¹	136	252	308	403	-	660	641	656
Capex / Sales	6.36%	4.79%	5.1%	5.24%	-	6.15%	5.36%	4.44%
Announcement Date	20-02-27	21-03-02	22-03-01	23-03-02	24-03-26	-	-	-

¹GBP in Million²GBP

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Flutter Entertainment plc

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

149.1 GBP

Average target price

187.1 GBP

Spread / Average Target

+25.52%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Casinos & Gaming

	1st Jan change	Capi.
EVOLUTION AB	+2.48%	23.65B
DRAFTKINGS INC.	+17.90%	20.35B
GALAXY ENTERTAINMENT GROUP LIMITED	-18.97%	20.1B
SANDS CHINA LTD	-18.25%	19.79B
ARISTOCRAT LEISURE LIMITED	-2.20%	16.53B
CHURCHILL DOWNS INCORPORATED	-4.39%	9.57B
CAESARS ENTERTAINMENT, INC.	-23.59%	8.13B
LA FRANÇAISE DES JEUX	+7.98%	7.23B
THE LOTTERY CORPORATION LIMITED	+0.83%	7.11B

Other Casinos & Gaming