Valuation The Rank Group Plc OTC Markets

Stocks

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

07-27	WINNERS & LOSERS: Oil producers slump; Vodafone, AstraZeneca impress	AN
07-24	EXECUTIVE CHANGES: Fermi names new officers after bitter founder exit	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	469.7	-	-
Change	-	-48.99%	3.27%	-23.08%	95.57%	-24.59%	-	-
Enterprise Value (EV) ¹	1,043	563.6	587	451	753.8	618.8	622.9	608.1
Change	-	-45.95%	4.15%	-23.16%	67.12%	-17.9%	0.66%	-2.39%
P/E	-	-	-4.33x	25.2x	14x	11.3x	10.6x	8.55x
PBR	2.03x	-	-	0.94x	1.65x	1.14x	1.06x	0.98x
PEG	-	-	-	-0x	0x	-1.83x	1.76x	0.4x
Capitalization / Revenue	2.38x	0.62x	0.61x	0.43x	0.78x	0.56x	0.53x	0.5x
EV / Revenue	3.16x	0.88x	0.86x	0.61x	0.95x	0.74x	0.7x	0.65x
EV / EBITDA	-78.4x	5.26x	7.41x	4.8x	6.47x	4.77x	4.89x	4.27x
EV / EBIT	-12.3x	14.2x	30.7x	9.74x	11.8x	8.14x	8.96x	7.32x
EV / FCF	-	-	-	-	-	-	17,900,571x	12,384,184x
FCF Yield	-	-	-	-	-	-	0%	0%
Dividend per Share ²	-	-	-	-	0.026	0.0307	0.0317	0.0411
Rate of return	-	-	-	-	1.95%	3.05%	3.16%	4.1%
EPS ²	-	-	-0.204	0.027	0.095	0.0891	0.0945	0.1174
Distribution rate	-	-	-	-	27.4%	34.4%	33.5%	35%
Net sales ¹	329.6	644	681.9	734.7	795.4	832.9	889.6	942.4
EBITDA ¹	-13.3	107.2	79.2	94	116.5	129.6	127.5	142.3
EBIT ¹	-84.5	39.8	19.1	46.3	63.7	75.99	69.5	83.06
Net income ¹	-72.1	-	-95.7	12.5	44.6	40.76	44.31	54.92
Net Debt ¹	256.7	162.6	172.9	132.5	130.8	149.1	153.2	138.3
Reference price ²	1.678	0.856	0.884	0.680	1.330	1.004	1.004	1.004
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ARISTOCRAT LEISURE LIMITED	25.73x	6.62x	15.52x	1.52%	27.89B
GALAXY ENTERTAINMENT GROUP LIMITED	13.67x	2.28x	8.09x	4.61%	18.7B
FLUTTER ENTERTAINMENT PLC	185.59x	1.45x	9.73x	-.--%	16.14B
SANDS CHINA LTD.	15.1x	2.5x	9.43x	6.86%	14.94B
EVOLUTION AB	12.51x	5.66x	8.6x	4.05%	14.63B
DRAFTKINGS INC.	101.75x	1.72x	15.64x	-.--%	11B
THE LOTTERY CORPORATION LIMITED	35.3x	3.84x	19.2x	2.94%	8.51B
SUPER GROUP (SGHC) LIMITED	15.19x	2.26x	8.28x	2.39%	6.6B
Average	50.60x	3.29x	11.81x	2.8%	14.8B
Weighted average by Cap.	49.80x	3.69x	11.81x	2.8%