Valuation The Rank Group Plc

Stocks

Real-time Estimate Cboe Europe Other stock markets 09:35:20 2026-07-23 EDT			5-day change	1st Jan Change
93.45 ^GBX	-1.01%		-3.85%	-6.95%

07-15	Bank of America raises Imperial Brands to 'buy'	AN
07-14	WINNERS & LOSERS: Oil stocks rise; Genus ahead of expectations	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	441.7	-	-
Change	-	-48.99%	3.27%	-23.08%	95.57%	-29.1%	-	-
Enterprise Value (EV) ¹	1,043	563.6	587	451	753.8	590.8	594.9	580
Change	-	-45.95%	4.15%	-23.16%	67.12%	-21.62%	0.69%	-2.5%
P/E	-	-	-4.33x	25.2x	14x	10.6x	9.99x	8.04x
PBR	2.03x	-	-	0.94x	1.65x	1.07x	1x	0.92x
PEG	-	-	-	-0x	0x	-1.71x	1.66x	0.3x
Capitalization / Revenue	2.38x	0.62x	0.61x	0.43x	0.78x	0.53x	0.5x	0.47x
EV / Revenue	3.16x	0.88x	0.86x	0.61x	0.95x	0.71x	0.67x	0.62x
EV / EBITDA	-78.4x	5.26x	7.41x	4.8x	6.47x	4.56x	4.67x	4.08x
EV / EBIT	-12.3x	14.2x	30.7x	9.74x	11.8x	7.77x	8.56x	6.98x
EV / FCF	-	-	-	-	-	-	17,093,891x	11,812,443x
FCF Yield	-	-	-	-	-	-	0%	0%
Dividend per Share ²	-	-	-	-	0.026	0.0307	0.0317	0.0411
Rate of return	-	-	-	-	1.95%	3.25%	3.36%	4.36%
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	1.6780	0.8560	0.8840	0.6800	1.3300	0.9440	0.9440	0.9440
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.($)
THE RANK GROUP PLC	10.59x	0.71x	4.56x	3.25%	591M
ARISTOCRAT LEISURE LIMITED	24.19x	6.22x	14.58x	1.62%	25.99B
GALAXY ENTERTAINMENT GROUP LIMITED	12.84x	2.1x	7.48x	4.9%	17.6B
FLUTTER ENTERTAINMENT PLC	43.42x	1.51x	9.84x	-.--%	17.31B
SANDS CHINA LTD.	11.89x	2.31x	8.22x	7.64%	13.63B
EVOLUTION AB	11.77x	5.29x	8.04x	4.28%	13.65B
DRAFTKINGS INC.	92.53x	1.76x	15.85x	-.--%	11.33B
THE LOTTERY CORPORATION LIMITED	35.07x	3.86x	19.22x	2.92%	8.61B
SUPER GROUP (SGHC) LIMITED	16.61x	2.6x	9.69x	2.24%	7.36B
Average	28.77x	2.93x	10.83x	2.98%	12.9B
Weighted average by Cap.	29.36x	3.46x	11.39x	2.88%