Valuation OPAP

Stocks

Real-time Estimate Tradegate 09:04:19 2026-11-02 EST			5-day change	1st Jan Change
11.48 ^EUR	+1.06%		+3.60%	-39.79%

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	9,024	-	-
Change	-	27.68%	-	-
Enterprise Value (EV) ¹	7,068	15,912	15,964	15,907
Change	-	125.12%	0.32%	-0.35%
P/E	-	20.3x	15.4x	12.7x
PBR	-	-4.06x	-3.77x	-3.66x
PEG	-	-	0.5x	0.6x
Capitalization / Revenue	0.79x	0.89x	0.82x	0.78x
EV / Revenue	0.79x	1.56x	1.44x	1.37x
EV / EBITDA	-	8.68x	8.03x	7.43x
EV / EBIT	-	10.7x	9.62x	8.74x
EV / FCF	-	22.3x	20.9x	17.5x
FCF Yield	-	4.49%	4.79%	5.71%
Dividend per Share ²	-	1	1.014	1.058
Rate of return	-	8.81%	8.93%	9.31%
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	-	1,833	1,989	2,140
EBIT ¹	-	1,489	1,660	1,820
Net income ¹	732	589.3	688.2	792.6
Net Debt ¹	-	6,887	6,939	6,883
Reference price ²	19.10	11.36	11.36	11.36
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	-	1.56x	8.68x	-	10.08B
ARISTOCRAT LEISURE LIMITED	25.1x	6.45x	15.11x	1.56%	27.11B
LAS VEGAS SANDS CORP.	14.55x	2.66x	7.28x	3.21%	23.18B
GALAXY ENTERTAINMENT GROUP LIMITED	13.21x	2.21x	7.75x	5.63%	17.89B
EVOLUTION AB	14.31x	6.35x	9.69x	3.46%	15.29B
FLUTTER ENTERTAINMENT PLC	-79.06x	1.38x	9.47x	-.--%	14.33B
SANDS CHINA LTD.	12.73x	2.05x	7.9x	9.47%	11.02B
DRAFTKINGS INC.	-387.51x	1.64x	16.67x	-.--%	10.38B
THE LOTTERY CORPORATION LIMITED	34.02x	3.84x	18.34x	3.12%	8.48B
MGM RESORTS INTERNATIONAL	14.44x	0.63x	2.53x	-.--%	7.58B
Average	-37.58x	2.88x	10.34x	2.94%	14.53B
Weighted average by Cap.	-23.25x	3.34x	10.48x	2.97%