Valuation OPAP

Stocks

Real-time Estimate Tradegate Other stock markets 05:50:40 2026-07-02 EDT			5-day change	1st Jan Change
14.30 ^EUR	+1.30%		+4.99%	-24.61%

06-10	Allwyn AG Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
06-04	Allwyn AG, Q1 2026 Earnings Call, Jun 04, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	7,068	11,218	-	-
Change	-	58.71%	-	-
Enterprise Value (EV) ¹	7,068	18,041	17,918	17,641
Change	-	155.25%	-0.68%	-1.55%
P/E	-	24.9x	17.7x	14.2x
PBR	-	-4.46x	-8.4x	-12.6x
PEG	-	-	0.4x	0.6x
Capitalization / Revenue	0.79x	1.08x	1.02x	0.96x
EV / Revenue	0.79x	1.74x	1.62x	1.51x
EV / EBITDA	-	9.77x	8.89x	8.13x
EV / EBIT	-	11.8x	9.56x	8.71x
EV / FCF	-	25.7x	16.8x	14.9x
FCF Yield	-	3.89%	5.94%	6.69%
Dividend per Share ²	-	1	1.012	1.063
Rate of return	-	7.08%	7.17%	7.53%
EPS ²	-	0.5664	0.7955	0.996
Distribution rate	-	177%	127%	107%
Net sales ¹	8,991	10,384	11,052	11,656
EBITDA ¹	-	1,846	2,016	2,171
EBIT ¹	-	1,534	1,874	2,025
Net income ¹	732	616.8	694.7	819.5
Net Debt ¹	-	6,823	6,700	6,423
Reference price ²	19.10	14.12	14.12	14.12
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
OPAP	-	1.74x	9.77x	-	12.78B
ARISTOCRAT LEISURE LIMITED	23.45x	6.05x	14.18x	1.67%	24.88B
FLUTTER ENTERTAINMENT PLC	45.6x	1.57x	10.15x	-.--%	18.27B
GALAXY ENTERTAINMENT GROUP LIMITED	11.44x	1.87x	6.58x	5.46%	16.41B
EVOLUTION AB	11.45x	5.19x	7.94x	4.51%	13.51B
SANDS CHINA LTD.	11.19x	2.23x	7.77x	7.78%	13.47B
DRAFTKINGS INC.	94.32x	1.95x	17.17x	-.--%	12.79B
THE LOTTERY CORPORATION LIMITED	35.45x	3.91x	19.45x	2.9%	8.66B
SUPER GROUP (SGHC) LIMITED	16.12x	2.55x	9.51x	2.33%	7.1B
LOTTOMATICA GROUP S.P.A.	16.89x	3.27x	8.18x	2.29%	6.6B
Average	29.54x	3.03x	11.07x	2.99%	13.45B
Weighted average by Cap.	29.98x	3.20x	11.10x	2.91%