Valuation OPAP OTC Markets

Stocks

Market Closed - OTC Markets 15:58:24 2026-10-05 EDT			5-day change	1st Jan Change
6.550 ^USD	+5.54%		+3.20%	-40.78%

10-01	Gaming & Gambling: growth is getting expensive
09-29	Brazil: regulatory reversal puts growth investments on hold

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	7,068	9,168	-	-
Change	-	29.7%	-	-
Enterprise Value (EV) ¹	7,068	16,142	16,075	16,013
Change	-	128.37%	-0.41%	-0.39%
P/E	-	20x	15.5x	12.8x
PBR	-	-4.16x	-3.87x	-3.76x
PEG	-	-	0.5x	0.6x
Capitalization / Revenue	0.79x	0.88x	0.83x	0.79x
EV / Revenue	0.79x	1.55x	1.46x	1.38x
EV / EBITDA	-	8.63x	8.03x	7.43x
EV / EBIT	-	10.2x	9.53x	8.77x
EV / FCF	-	23.3x	21.7x	17.2x
FCF Yield	-	4.29%	4.61%	5.81%
Dividend per Share ²	-	1	1.017	1.059
Rate of return	-	8.67%	8.81%	9.18%
EPS ²	-	0.5755	0.7427	0.899
Distribution rate	-	174%	137%	118%
Net sales ¹	8,991	10,437	11,046	11,611
EBITDA ¹	-	1,870	2,002	2,154
EBIT ¹	-	1,576	1,687	1,827
Net income ¹	732	618.3	736.1	838.1
Net Debt ¹	-	6,974	6,908	6,845
Reference price ²	19.10	11.54	11.54	11.54
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	23.23x	5.98x	14.03x	1.68%	24.85B
LAS VEGAS SANDS CORP.	12.74x	2.57x	6.81x	3.29%	23.47B
GALAXY ENTERTAINMENT GROUP LIMITED	12.41x	2.04x	7.13x	5.97%	16.91B
EVOLUTION AB	13.35x	6.08x	9.24x	3.79%	15.23B
FLUTTER ENTERTAINMENT PLC	-72.87x	1.3x	8.86x	-.--%	12.98B
SANDS CHINA LTD.	12.52x	2.12x	7.84x	8.88%	11.74B
DRAFTKINGS INC.	175.46x	1.46x	13.84x	-.--%	9.23B
WYNN RESORTS, LIMITED	16.87x	2.28x	7.66x	1.32%	7.7B
Average	24.21x	2.98x	9.43x	3.12%	15.26B
Weighted average by Cap.	18.34x	3.35x	9.53x	3.21%