Valuation OPAP

Stocks

Market Closed - Athens S.E. Other stock markets 10:16:55 2026-07-22 EDT			5-day change	1st Jan Change
13.03 ^EUR	-1.85%		-3.48%	-31.78%

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	10,356	-	-
Change	-	46.51%	-	-
Enterprise Value (EV) ¹	7,068	17,218	17,144	16,926
Change	-	143.59%	-0.43%	-1.27%
P/E	-	23.4x	16.9x	13.5x
PBR	-	-4.6x	-6.41x	-7.75x
PEG	-	-	0.4x	0.5x
Capitalization / Revenue	0.79x	1x	0.94x	0.89x
EV / Revenue	0.79x	1.66x	1.55x	1.45x
EV / EBITDA	-	8.92x	8.13x	7.47x
EV / EBIT	-	11x	9.23x	8.47x
EV / FCF	-	24.5x	16.1x	14.3x
FCF Yield	-	4.08%	6.2%	6.97%
Dividend per Share ²	-	1	1.01	1.05
Rate of return	-	7.67%	7.75%	8.06%
EPS ²	-	0.5566	0.7698	0.9626
Distribution rate	-	180%	131%	109%
Net sales ¹	8,991	10,384	11,052	11,656
EBITDA ¹	-	1,930	2,109	2,266
EBIT ¹	-	1,565	1,858	1,999
Net income ¹	732	616.8	694.7	819.5
Net Debt ¹	-	6,862	6,789	6,570
Reference price ²	19.10	13.03	13.03	13.03
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	-	1.68x	9.02x	-	12.04B
ARISTOCRAT LEISURE LIMITED	24.39x	6.28x	14.71x	1.61%	26.28B
FLUTTER ENTERTAINMENT PLC	43.97x	1.53x	9.91x	-.--%	17.51B
EVOLUTION AB	11.75x	5.31x	8.07x	4.29%	13.69B
DRAFTKINGS INC.	93.42x	1.83x	16.48x	-.--%	11.83B
THE LOTTERY CORPORATION LIMITED	35.06x	3.87x	19.24x	2.92%	8.64B
LOTTOMATICA GROUP S.P.A.	17.08x	3.28x	8.2x	2.29%	6.63B
BOYD GAMING CORPORATION	12.89x	2.26x	7.76x	0.88%	6.48B
CAESARS ENTERTAINMENT, INC.	-46.55x	1.39x	4.41x	-.--%	6.12B
CHURCHILL DOWNS INCORPORATED	11.78x	3.36x	8.14x	0.56%	5.81B
Average	22.64x	3.08x	10.60x	1.39%	11.5B
Weighted average by Cap.	28.75x	3.51x	11.47x	1.46%