Company Valuation: Playtech plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,600 1,721 1,571 2,642 949.5 1,308 - -
Change - -33.81% -8.72% 68.18% -64.06% 37.74% - -
Enterprise Value (EV) 1 3,157 1,996 1,854 2,785 961.5 1,258 1,210 1,108
Change - -36.77% -7.13% 50.23% -65.47% 30.82% -3.81% -8.42%
P/E 4.03x 20.4x 15.3x -111x 0.67x 13.6x 18x 15x
PBR 1.65x 1.02x 0.87x 1.56x 0.72x 1.01x 0.96x 0.91x
PEG - -0.2x 0.8x 1x -0x -0.1x -0.7x 0.7x
Capitalization / Revenue 2.16x 1.07x 0.92x 1.47x 1.24x 1.56x 1.48x 1.39x
EV / Revenue 2.62x 1.25x 1.09x 1.55x 1.26x 1.5x 1.37x 1.17x
EV / EBITDA 9.96x 4.92x 4.29x 5.8x 4.88x 4.54x 4.59x 3.76x
EV / EBIT 17.3x 7.19x 6.6x 8.45x 9.59x 7.3x 7.59x 6.07x
EV / FCF 28.5x 6.99x 8.55x 11.8x -18.2x 12.5x 12.6x 9.45x
FCF Yield 3.51% 14.3% 11.7% 8.45% -5.5% 8% 7.95% 10.6%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 2.162 0.281 0.337 -0.078 4.866 0.3472 0.2615 0.3145
Distribution rate - - - - - - - -
Net sales 1 1,205 1,602 1,707 1,792 763.6 840.9 880.9 943.1
EBITDA 1 317.1 405.6 432.3 480.4 197 277.2 263.7 294.5
EBIT 1 182.8 277.5 281 329.5 100.3 172.4 159.5 182.6
Net income 1 674.6 87.6 105.1 -23.9 1,484 91.41 77.52 90.41
Net Debt 1 556.8 275.2 282.8 142.8 12 -50.1 -98 -199.8
Reference price 2 8.721 5.739 5.170 8.646 3.250 4.707 4.707 4.707
Nbr of stocks (in thousands) 298,149 299,911 303,904 305,590 292,182 277,848 - -
Announcement Date 3/24/22 3/23/23 3/27/24 3/27/25 3/26/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
Average
Weighted average by Cap.

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!