Valuation OPAP

Stocks

Market Closed - Athens S.E. 10:14:26 2026-10-12 EDT			5-day change	1st Jan Change
12.40 ^EUR	+2.48%		+7.50%	-35.08%

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	9,855	-	-
Change	-	39.43%	-	-
Enterprise Value (EV) ¹	7,068	16,829	16,763	16,700
Change	-	138.1%	-0.39%	-0.37%
P/E	-	21.5x	16.7x	13.8x
PBR	-	-4.47x	-4.16x	-4.04x
PEG	-	-	0.6x	0.7x
Capitalization / Revenue	0.79x	0.97x	0.89x	0.85x
EV / Revenue	0.79x	1.65x	1.52x	1.44x
EV / EBITDA	-	9x	8.39x	7.77x
EV / EBIT	-	10.7x	9.94x	9.14x
EV / FCF	-	23.6x	21.9x	18.4x
FCF Yield	-	4.24%	4.56%	5.44%
Dividend per Share ²	-	1	1.014	1.058
Rate of return	-	8.06%	8.18%	8.53%
EPS ²	-	0.5755	0.7427	0.899
Distribution rate	-	174%	137%	118%
Net sales ¹	8,991	10,171	11,064	11,630
EBITDA ¹	-	1,869	1,998	2,149
EBIT ¹	-	1,576	1,687	1,827
Net income ¹	732	564.2	686.5	795
Net Debt ¹	-	6,974	6,908	6,845
Reference price ²	19.10	12.40	12.40	12.40
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	-	1.63x	8.87x	-	10.77B
ARISTOCRAT LEISURE LIMITED	23.91x	6.16x	14.44x	1.64%	25.68B
LAS VEGAS SANDS CORP.	12.72x	2.56x	6.81x	3.29%	23.43B
GALAXY ENTERTAINMENT GROUP LIMITED	13.16x	2.2x	7.68x	5.63%	17.92B
EVOLUTION AB	13.61x	6.27x	9.53x	3.72%	15.45B
FLUTTER ENTERTAINMENT PLC	-77.71x	1.35x	9.2x	-.--%	13.84B
SANDS CHINA LTD.	12.6x	2.13x	7.88x	8.82%	11.82B
DRAFTKINGS INC.	174.76x	1.53x	14.82x	-.--%	9.72B
THE LOTTERY CORPORATION LIMITED	32.57x	3.72x	17.72x	3.26%	8.06B
WYNN RESORTS, LIMITED	16.71x	2.27x	7.54x	1.33%	7.62B
Average	24.70x	2.98x	10.45x	3.08%	14.43B
Weighted average by Cap.	18.87x	3.31x	10.22x	3.13%