Valuation The Rank Group Plc OTC Markets

Stocks

Delayed OTC Markets Other stock markets 10:00:34 2026-06-23 EDT			5-day change	1st Jan Change
1.500 ^USD	+49.70%		0.00%	-11.76%

04-15	Traders weigh war deadlock; luxury woes hit Paris	AN
04-15	Rank posts broad-based revenue growth despite tough economic backdrop	AN

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	786	401	414.1	318.5	623	464.1	-	-
Change	-	-48.99%	3.27%	-23.08%	95.57%	-25.5%	-	-
Enterprise Value (EV) ¹	1,043	563.6	587	451	753.8	614	615	598.7
Change	-	-45.95%	4.15%	-23.16%	67.12%	-18.54%	0.17%	-2.65%
P/E	-	-	-4.33x	25.2x	14x	12.1x	10.1x	8.09x
PBR	2.03x	-	-	0.94x	1.65x	1.13x	1.05x	0.96x
PEG	-	-	-	-0x	0x	-0.9x	0.5x	0.3x
Capitalization / Revenue	2.38x	0.62x	0.61x	0.43x	0.78x	0.55x	0.51x	0.48x
EV / Revenue	3.16x	0.88x	0.86x	0.61x	0.95x	0.72x	0.68x	0.62x
EV / EBITDA	-78.4x	5.26x	7.41x	4.8x	6.47x	4.94x	4.81x	4.18x
EV / EBIT	-12.3x	14.2x	30.7x	9.74x	11.8x	9.03x	8.89x	7.17x
EV / FCF	-27.8x	4.92x	14.5x	6.78x	11.2x	9.75x	12.3x	8.74x
FCF Yield	-3.6%	20.3%	6.92%	14.7%	8.94%	10.3%	8.15%	11.4%
Dividend per Share ²	-	-	-	-	0.026	0.0302	0.0328	0.0426
Rate of return	-	-	-	-	1.95%	3.05%	3.31%	4.3%
EPS ²	-	-	-0.204	0.027	0.095	0.0818	0.0981	0.1226
Distribution rate	-	-	-	-	27.4%	37%	33.5%	34.8%
Net sales ¹	329.6	644	681.9	734.7	795.4	847.4	907.7	963.7
EBITDA ¹	-13.3	107.2	79.2	94	116.5	124.3	127.9	143.3
EBIT ¹	-84.5	39.8	19.1	46.3	63.7	68	69.21	83.49
Net income ¹	-72.1	-	-95.7	12.5	44.6	38.43	45.97	57.34
Net Debt ¹	256.7	162.6	172.9	132.5	130.8	149.8	150.9	134.6
Reference price ²	1.6780	0.8560	0.8840	0.6800	1.3300	0.9920	0.9920	0.9920
Nbr of stocks (in thousands)	468,430	468,430	468,430	468,430	468,388	467,875	-	-
Announcement Date	8/19/21	8/18/22	8/17/23	8/15/24	8/14/25	-	-	-

¹GBP in Million²GBP

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	22.11x	5.74x	13.47x	1.77%	23.9B
FLUTTER ENTERTAINMENT PLC	42.16x	1.49x	9.66x	-.--%	16.89B
GALAXY ENTERTAINMENT GROUP LIMITED	11.6x	1.91x	6.7x	5.39%	16.64B
EVOLUTION AB	12.01x	5.46x	8.35x	4.3%	14.23B
SANDS CHINA LTD.	11.64x	2.29x	8x	7.48%	14.01B
DRAFTKINGS INC.	93.14x	1.94x	17.02x	-.--%	12.73B
THE LOTTERY CORPORATION LIMITED	34.7x	3.86x	19.17x	2.95%	8.67B
LOTTOMATICA GROUP S.P.A.	18.02x	3.43x	8.58x	2.15%	7.08B
Average	30.67x	3.26x	11.37x	3%	14.27B
Weighted average by Cap.	29.62x	3.38x	11.14x	2.97%