Valuation OPAP Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 08:33:05 2026-09-29 EDT			5-day change	1st Jan Change
11.45 ^EUR	+0.91%		-8.14%	-39.58%

09-28	Betting firms Flutter and Entain warn of hit from Brazil's online betting ban	RE
09-11	Allwyn AG, Q2 2026 Earnings Call, Aug 27, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	7,068	8,973	-	-
Change	-	26.95%	-	-
Enterprise Value (EV) ¹	7,068	15,801	15,619	15,491
Change	-	123.55%	-1.15%	-0.82%
P/E	-	21.9x	14.3x	12x
PBR	-	-3.95x	-5.56x	-6.18x
PEG	-	-	0.3x	0.6x
Capitalization / Revenue	0.79x	0.86x	0.81x	0.77x
EV / Revenue	0.79x	1.51x	1.41x	1.33x
EV / EBITDA	-	8.29x	7.57x	7x
EV / EBIT	-	9.9x	8.3x	7.66x
EV / FCF	-	21.2x	15.1x	13.2x
FCF Yield	-	4.73%	6.64%	7.55%
Dividend per Share ²	-	1	1.014	1.058
Rate of return	-	8.86%	8.98%	9.37%
EPS ²	-	0.5153	0.7872	0.9418
Distribution rate	-	194%	129%	112%
Net sales ¹	8,991	10,437	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	11.29	11.29	11.29
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.($)
ARISTOCRAT LEISURE LIMITED	22.68x	5.84x	13.7x	1.72%	24.52B
GALAXY ENTERTAINMENT GROUP LIMITED	13x	2.17x	7.56x	5.7%	17.71B
EVOLUTION AB	13.19x	5.99x	9.1x	3.84%	15.22B
FLUTTER ENTERTAINMENT PLC	-83.44x	1.31x	8.97x	-.--%	13.3B
SANDS CHINA LTD.	13.13x	2.19x	8.11x	8.47%	12.31B
DRAFTKINGS INC.	201.7x	1.65x	15.44x	-.--%	10.5B
THE LOTTERY CORPORATION LIMITED	29.49x	3.47x	16.52x	3.58%	7.46B
LOTTOMATICA GROUP S.P.A.	19.9x	3.43x	8.54x	2.11%	6.96B
Average	28.71x	3.26x	10.99x	3.18%	13.5B
Weighted average by Cap.	23.30x	3.56x	10.86x	3.22%