Valuation OPAP

Stocks

Real-time Estimate Tradegate 10:20:05 2026-09-22 EDT			5-day change	1st Jan Change
12.27 ^EUR	-0.18%		-4.26%	-35.84%

09-11	Allwyn AG, Q2 2026 Earnings Call, Aug 27, 2026
09-08	Allwyn AG: Defensive growth, stronger cash generation

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	7,068	9,768	-	-
Change	-	38.19%	-	-
Enterprise Value (EV) ¹	7,068	16,596	16,414	16,286
Change	-	134.79%	-1.09%	-0.78%
P/E	-	23.8x	15.6x	13x
PBR	-	-4.3x	-6.05x	-6.73x
PEG	-	-	0.3x	0.7x
Capitalization / Revenue	786,142x	-	884,265x	841,236x
EV / Revenue	-	-	1,485,972x	1,402,655x
EV / EBITDA	-	8.7x	7.95x	7.36x
EV / EBIT	-	10.4x	8.73x	8.05x
EV / FCF	-	22.2x	15.8x	13.9x
FCF Yield	-	4.5%	6.31%	7.18%
Dividend per Share ²	-	1	1.014	1.058
Rate of return	-	8.14%	8.25%	8.6%
EPS ²	-	0.5153	0.7872	0.9418
Distribution rate	-	194%	129%	112%
Net sales	8,991	-	11,046	11,611
EBITDA ¹	-	1,907	2,064	2,213
EBIT ¹	-	1,596	1,881	2,022
Net income ¹	732	599	736.9	841.3
Net Debt ¹	-	6,828	6,646	6,519
Reference price ²	19.10	12.29	12.29	12.29
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	-	-	8.7x	-	11.2B
ARISTOCRAT LEISURE LIMITED	23.44x	6.06x	14.2x	1.66%	25.81B
EVOLUTION AB	14.42x	6.59x	10.01x	3.51%	16.79B
FLUTTER ENTERTAINMENT PLC	-94.57x	1.41x	9.61x	-.--%	15.07B
DRAFTKINGS INC.	216.45x	1.71x	15.72x	-.--%	10.91B
THE LOTTERY CORPORATION LIMITED	29.38x	3.47x	16.5x	3.58%	7.59B
LOTTOMATICA GROUP S.P.A.	20.85x	3.56x	8.84x	2.02%	7.37B
SUPER GROUP (SGHC) LIMITED	14.67x	2.18x	7.99x	2.48%	6.36B
CAESARS ENTERTAINMENT, INC.	-31.57x	1.38x	4.44x	-.--%	6.04B
CHURCHILL DOWNS INCORPORATED	11.65x	3.37x	8.16x	0.57%	5.71B
Average	22.75x	3.30x	10.42x	1.54%	11.28B
Weighted average by Cap.	20.94x	3.94x	11.19x	1.6%