Valuation OPAP

Stocks

Market Closed - Athens S.E. 10:10:31 2026-08-12 EDT			5-day change	1st Jan Change
13.50 ^EUR	-0.15%		+0.41%	-29.32%

07-07	Czech finance sets its sights on Italy, more than EUR2.6bn invested	AN
06-10	Allwyn AG Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	7,068	10,729	-	-
Change	-	51.8%	-	-
Enterprise Value (EV) ¹	7,068	17,413	17,360	17,181
Change	-	146.35%	-0.3%	-1.03%
P/E	-	21.2x	16.5x	13.6x
PBR	-	-5.45x	-6.83x	-7.89x
PEG	-	-	0.6x	0.6x
Capitalization / Revenue	0.79x	1.03x	1.29x	1.22x
EV / Revenue	0.79x	1.68x	2.08x	1.96x
EV / EBITDA	-	9.03x	8.29x	7.65x
EV / EBIT	-	11.3x	9.62x	8.78x
EV / FCF	-	24.8x	16.3x	14.6x
FCF Yield	-	4.03%	6.13%	6.87%
Dividend per Share ²	-	1	1.014	1.058
Rate of return	-	7.41%	7.51%	7.83%
EPS ²	-	0.637	0.82	0.9925
Distribution rate	-	157%	124%	107%
Net sales ¹	8,991	10,384	8,327	8,786
EBITDA ¹	-	1,928	2,094	2,246
EBIT ¹	-	1,543	1,805	1,958
Net income ¹	732	654.7	715.5	826.4
Net Debt ¹	-	6,683	6,631	6,452
Reference price ²	19.10	13.50	13.50	13.50
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.($)
OPAP	-	1.69x	9.09x	-	12.4B
ARISTOCRAT LEISURE LIMITED	25.38x	6.53x	15.32x	1.54%	27.6B
GALAXY ENTERTAINMENT GROUP LIMITED	13.41x	2.23x	7.9x	4.69%	18.39B
FLUTTER ENTERTAINMENT PLC	549.84x	1.51x	10.19x	-.--%	17.18B
SANDS CHINA LTD.	15.08x	2.49x	9.22x	6.9%	14.85B
EVOLUTION AB	12.54x	5.71x	8.6x	4%	14.82B
DRAFTKINGS INC.	212.64x	1.97x	18.01x	-.--%	12.58B
THE LOTTERY CORPORATION LIMITED	35.36x	3.85x	19.23x	2.93%	8.56B
LOTTOMATICA GROUP S.P.A.	17.85x	3.27x	8.14x	2.29%	6.61B
SUPER GROUP (SGHC) LIMITED	15.2x	2.25x	8.25x	2.39%	6.59B
Average	99.70x	3.15x	11.39x	2.75%	13.96B
Weighted average by Cap.	110.08x	3.47x	11.60x	2.72%