Valuation Entain plc OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 22:46:00 12/06/2026 +03			5-day change	1st Jan Change
8.075 ^USD	-2.87%		+6.45%	-24.26%

06-10	FTSE 100 rises but profit warning rocks WH Smith	AN
06-09	FTSE 100 down as Asia-focused financials struggle	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,872	7,782	6,351	4,393	4,903	3,839	-	-
Change	-	-21.17%	-18.39%	-30.82%	11.61%	-21.69%	-	-
Enterprise Value (EV) ¹	11,958	10,532	9,642	7,732	8,547	7,392	7,266	6,925
Change	-	-11.93%	-8.45%	-19.8%	10.54%	-13.52%	-1.7%	-4.69%
P/E Ratio	39.9x	322x	-6.6x	-9.71x	-7.35x	15.9x	15.6x	13.3x
PBR	3.12x	2.48x	2.8x	2.84x	5.51x	3.72x	3.11x	2.6x
PEG	-	-3.6x	0x	0.2x	-0.2x	-0x	7.92x	0.8x
Capitalization / Revenue	2.58x	1.81x	1.33x	0.86x	0.93x	0.69x	0.66x	0.63x
EV / Revenue	3.12x	2.45x	2.02x	1.52x	1.63x	1.33x	1.25x	1.14x
EV / EBITDA	13.6x	10.6x	9.57x	7.1x	7.37x	6.44x	5.95x	5.37x
EV / EBIT	24.7x	19.4x	15x	12.5x	9.92x	8.8x	7.66x	6.78x
EV / FCF	21.3x	24.6x	51.2x	27.5x	39.6x	21.1x	19.4x	12.7x
FCF Yield	4.7%	4.07%	1.95%	3.63%	2.52%	4.75%	5.15%	7.87%
Dividend per Share ²	-	0.17	0.178	0.186	0.196	0.2082	0.2194	0.2372
Rate of return	-	1.29%	1.79%	2.71%	2.56%	3.47%	3.66%	3.95%
EPS ²	0.422	0.041	-1.507	-0.708	-1.043	0.3767	0.3841	0.4507
Distribution rate	-	415%	-11.8%	-26.3%	-18.8%	55.3%	57.1%	52.6%
Net sales ¹	3,830	4,297	4,770	5,089	5,259	5,567	5,800	6,051
EBITDA ¹	881.7	993.2	1,008	1,089	1,160	1,148	1,220	1,289
EBIT ¹	484.1	541.8	641.8	616.6	861.2	839.6	948	1,021
Net income ¹	249.3	24.2	-928.6	-452.7	-666.7	190.3	175.7	255.8
Net Debt ¹	2,086	2,750	3,291	3,339	3,644	3,553	3,427	3,086
Reference price ²	16.830	13.215	9.942	6.872	7.666	6.000	6.000	6.000
Nbr of stocks (in thousands)	586,553	588,850	638,785	639,305	639,603	639,908	-	-
Announcement Date	3/3/22 A	3/9/23 A	3/7/24 A	3/6/25 A	3/5/26 A	-	-	-

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	21.07x	5.48x	12.86x	1.86%	22.93B
FLUTTER ENTERTAINMENT PLC	47.87x	1.62x	10.49x	-.--%	19.18B
GALAXY ENTERTAINMENT GROUP LIMITED	12.19x	2.03x	7.15x	5.13%	17.5B
EVOLUTION AB	12.62x	5.88x	8.99x	4.14%	15.39B
SANDS CHINA LTD.	12.61x	2.43x	8.49x	6.9%	15.18B
DRAFTKINGS INC.	105.3x	2.19x	19.16x	-.--%	14.39B
THE LOTTERY CORPORATION LIMITED	35.51x	3.92x	19.52x	2.89%	8.91B
LOTTOMATICA GROUP S.P.A.	18.89x	3.55x	8.89x	2.05%	7.51B
Average	33.26x	3.39x	11.94x	2.87%	15.12B
Weighted average by Cap.	32.84x	3.41x	11.61x	2.83%