Valuation OPAP OTC Markets

Stocks

Market Closed - OTC Markets 15:59:55 2026-10-28 EDT			5-day change	1st Jan Change
6.240 ^USD	+0.48%		-7.42%	-43.58%

10-07	Tranche Update on Allwyn AG's Equity Buyback Plan announced on June 4, 2026.	CI
10-04	Allwyn AG 's Equity Buyback announced on June 4, 2026, has closed with 11,339,173 shares, for ?150 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	7,068	8,830	-	-
Change	-	24.92%	-	-
Enterprise Value (EV) ¹	7,068	15,822	15,754	15,695
Change	-	123.85%	-0.43%	-0.38%
P/E	-	19.8x	15.1x	12.4x
PBR	-	-3.97x	-3.69x	-3.58x
PEG	-	-	0.5x	0.6x
Capitalization / Revenue	0.79x	0.87x	0.8x	0.76x
EV / Revenue	0.79x	1.56x	1.42x	1.35x
EV / EBITDA	-	8.55x	7.93x	7.32x
EV / EBIT	-	10.2x	9.43x	8.63x
EV / FCF	-	22.2x	20.6x	17.3x
FCF Yield	-	4.51%	4.85%	5.79%
Dividend per Share ²	-	1	1.014	1.058
Rate of return	-	9%	9.13%	9.52%
EPS ²	-	0.56	0.7376	0.8938
Distribution rate	-	179%	138%	118%
Net sales ¹	8,991	10,171	11,064	11,630
EBITDA ¹	-	1,850	1,987	2,144
EBIT ¹	-	1,546	1,671	1,818
Net income ¹	732	564.2	686.5	795
Net Debt ¹	-	6,992	6,925	6,865
Reference price ²	19.10	11.11	11.11	11.11
Nbr of stocks (in thousands)	370,063	794,759	-	-
Announcement Date	3/19/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ARISTOCRAT LEISURE LIMITED	24.77x	6.38x	14.95x	1.58%	26.82B
LAS VEGAS SANDS CORP.	14.27x	2.62x	7.18x	3.29%	22.65B
GALAXY ENTERTAINMENT GROUP LIMITED	13.24x	2.22x	7.78x	5.61%	17.94B
EVOLUTION AB	14.21x	6.33x	9.67x	3.49%	15.2B
FLUTTER ENTERTAINMENT PLC	-79.44x	1.33x	9.14x	-.--%	13.58B
SANDS CHINA LTD.	12.9x	2.08x	8.02x	9.28%	11.24B
DRAFTKINGS INC.	-402.32x	1.63x	16.56x	-.--%	10.32B
THE LOTTERY CORPORATION LIMITED	33.26x	3.78x	18.01x	3.19%	8.29B
Average	-46.14x	3.30x	11.41x	3.3%	15.75B
Weighted average by Cap.	-26.72x	3.62x	10.98x	3.18%