Valuation OPAP Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 12:40:54 2026-09-08 EDT			5-day change	1st Jan Change
13.10 ^EUR	+0.04%		-4.04%	-31.78%

09-02	Allwyn AG Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
09-02	OPAP Holding Société Anonyme Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	7,068	10,411	-	-
Change	-	47.3%	-	-
Enterprise Value (EV) ¹	7,068	17,190	17,037	16,883
Change	-	143.2%	-0.89%	-0.9%
P/E	-	23.9x	16.3x	13.6x
PBR	-	-4.21x	-6.6x	-7.45x
PEG	-	-	0.4x	0.7x
Capitalization / Revenue	0.79x	1x	0.94x	0.89x
EV / Revenue	0.79x	1.66x	1.54x	1.45x
EV / EBITDA	-	8.95x	8.2x	7.58x
EV / EBIT	-	10.7x	8.98x	8.28x
EV / FCF	-	24.5x	16x	14.3x
FCF Yield	-	4.08%	6.24%	6.99%
Dividend per Share ²	-	1	1.014	1.058
Rate of return	-	7.63%	7.74%	8.07%
EPS ²	-	0.5489	0.8018	0.9616
Distribution rate	-	182%	127%	110%
Net sales ¹	8,991	10,384	11,052	11,656
EBITDA ¹	-	1,920	2,078	2,228
EBIT ¹	-	1,604	1,898	2,039
Net income ¹	732	610	735.5	843.1
Net Debt ¹	-	6,778	6,625	6,471
Reference price ²	19.10	13.10	13.10	13.10
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.($)
ARISTOCRAT LEISURE LIMITED	23.45x	6.06x	14.22x	1.66%	26.19B
GALAXY ENTERTAINMENT GROUP LIMITED	14x	2.34x	8.16x	5.27%	18.81B
FLUTTER ENTERTAINMENT PLC	-126.79x	1.54x	10.45x	-.--%	17.37B
EVOLUTION AB	14.34x	6.58x	10x	3.5%	17.07B
SANDS CHINA LTD.	15.37x	2.46x	9.11x	7.16%	14.64B
DRAFTKINGS INC.	228.47x	1.86x	17.09x	-.--%	11.92B
THE LOTTERY CORPORATION LIMITED	30.66x	3.57x	16.96x	3.45%	8.03B
SUPER GROUP (SGHC) LIMITED	16.39x	2.43x	8.92x	2.22%	7.11B
Average	26.99x	3.36x	11.86x	2.91%	15.14B
Weighted average by Cap.	18.41x	3.68x	11.68x	2.9%