Valuation OPAP London S.E.

Stocks

Market Closed - London S.E. 10:00:00 2026-10-06 EDT			5-day change	1st Jan Change
10.65 ^EUR	0.00%		-6.17%	-43.04%

10-01	Gaming & Gambling: growth is getting expensive
09-29	Brazil: regulatory reversal puts growth investments on hold

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	7,068	9,203	-	-
Change	-	30.21%	-	-
Enterprise Value (EV) ¹	7,068	16,178	16,111	16,049
Change	-	128.88%	-0.41%	-0.39%
P/E	-	20.1x	15.6x	12.9x
PBR	-	-4.17x	-3.88x	-3.77x
PEG	-	-	0.5x	0.6x
Capitalization / Revenue	0.79x	0.88x	0.83x	0.79x
EV / Revenue	0.79x	1.55x	1.46x	1.38x
EV / EBITDA	-	8.65x	8.05x	7.45x
EV / EBIT	-	10.3x	9.55x	8.79x
EV / FCF	-	23.3x	21.7x	17.2x
FCF Yield	-	4.28%	4.6%	5.8%
Dividend per Share ²	-	1	1.017	1.059
Rate of return	-	8.64%	8.78%	9.14%
EPS ²	-	0.5755	0.7427	0.899
Distribution rate	-	174%	137%	118%
Net sales ¹	8,991	10,437	11,046	11,611
EBITDA ¹	-	1,870	2,002	2,154
EBIT ¹	-	1,576	1,687	1,827
Net income ¹	732	618.3	736.1	838.1
Net Debt ¹	-	6,974	6,908	6,845
Reference price ²	19.10	11.58	11.58	11.58
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.($)
ARISTOCRAT LEISURE LIMITED	23.09x	5.95x	13.95x	1.69%	24.77B
LAS VEGAS SANDS CORP.	12.87x	2.58x	6.86x	3.25%	23.71B
GALAXY ENTERTAINMENT GROUP LIMITED	12.55x	2.07x	7.23x	5.9%	17.1B
EVOLUTION AB	13.6x	6.2x	9.42x	3.72%	15.45B
FLUTTER ENTERTAINMENT PLC	-73.77x	1.31x	8.92x	-.--%	13.14B
SANDS CHINA LTD.	12.68x	2.14x	7.91x	8.76%	11.89B
DRAFTKINGS INC.	184.99x	1.53x	14.63x	-.--%	9.73B
WYNN RESORTS, LIMITED	17.16x	2.29x	7.72x	1.3%	7.83B
Average	25.40x	3.01x	9.58x	3.08%	15.45B
Weighted average by Cap.	19.56x	3.36x	9.64x	3.17%