Valuation OPAP

Stocks

Market Closed - Athens S.E. Other stock markets 10:19:59 2026-06-11 EDT			5-day change	1st Jan Change
13.85 ^EUR	+3.17%		+3.51%	-27.49%

06-04	Allwyn AG, Q1 2026 Earnings Call, Jun 04, 2026
05-29	Weekly Earnings Calendar: Broadcom, Inditex and CrowdStrike in the Spotlight

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	7,068	11,007	-	-
Change	-	55.73%	-	-
Enterprise Value (EV) ¹	7,068	17,831	17,707	17,430
Change	-	152.27%	-0.69%	-1.57%
P/E Ratio	-	24.5x	17.4x	13.9x
PBR	-	-4.38x	-8.24x	-12.4x
PEG	-	-	0.4x	0.6x
Capitalization / Revenue	0.79x	1.06x	1x	0.94x
EV / Revenue	0.79x	1.72x	1.6x	1.5x
EV / EBITDA	-	9.81x	8.96x	8.24x
EV / EBIT	-	12.1x	9.39x	8.6x
EV / FCF	-	25.4x	16.7x	14.8x
FCF Yield	-	3.94%	6.01%	6.77%
Dividend per Share ²	-	1	1.017	1.051
Rate of return	-	7.22%	7.34%	7.59%
EPS ²	-	0.5664	0.7955	0.996
Distribution rate	-	177%	128%	106%
Net sales ¹	8,991	10,384	11,052	11,656
EBITDA ¹	-	1,818	1,976	2,115
EBIT ¹	-	1,473	1,885	2,027
Net income ¹	732	616.8	694.7	819.5
Net Debt ¹	-	6,823	6,700	6,423
Reference price ²	19.10	13.85	13.85	13.85
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	-	1.68x	9.62x	-	12.33B
ARISTOCRAT LEISURE LIMITED	20.65x	5.37x	12.61x	1.9%	22.37B
FLUTTER ENTERTAINMENT PLC	48.86x	1.64x	10.64x	-.--%	19.58B
GALAXY ENTERTAINMENT GROUP LIMITED	12.13x	2.02x	7.11x	5.15%	17.42B
SANDS CHINA LTD.	12.78x	2.46x	8.57x	6.81%	15.38B
EVOLUTION AB	12.48x	5.81x	8.88x	4.19%	15.2B
THE LOTTERY CORPORATION LIMITED	34.13x	3.79x	18.87x	3%	8.53B
LOTTOMATICA GROUP S.P.A.	19.13x	3.51x	8.78x	2.08%	7.37B
SUPER GROUP (SGHC) LIMITED	15.83x	2.46x	9.2x	2.37%	6.97B
BOYD GAMING CORPORATION	13.01x	2.33x	8x	0.91%	6.45B
Average	21.00x	3.11x	10.23x	2.93%	13.16B
Weighted average by Cap.	22.16x	3.23x	10.19x	3.05%