Valuation OPAP

Stocks

Real-time Estimate Tradegate 18:02:55 11/09/2026 +03			5-day change	1st Jan Change
13.19 ^EUR	-0.24%		+0.69%	-31.41%

09-08	Allwyn AG: Defensive growth, stronger cash generation
09-03	Allwyn AG Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	7,068	10,507	-	-
Change	-	48.65%	-	-
Enterprise Value (EV) ¹	7,068	17,285	17,132	16,978
Change	-	144.55%	-0.89%	-0.9%
P/E	-	24.1x	16.5x	13.7x
PBR	-	-4.24x	-6.66x	-7.52x
PEG	-	-	0.4x	0.7x
Capitalization / Revenue	0.79x	1.01x	0.95x	0.9x
EV / Revenue	0.79x	1.66x	1.55x	1.46x
EV / EBITDA	-	9x	8.25x	7.62x
EV / EBIT	-	10.8x	9.03x	8.33x
EV / FCF	-	24.6x	16.1x	14.4x
FCF Yield	-	4.06%	6.21%	6.95%
Dividend per Share ²	-	1	1.014	1.058
Rate of return	-	7.56%	7.67%	8%
EPS ²	-	0.5489	0.8018	0.9616
Distribution rate	-	182%	127%	110%
Net sales ¹	8,991	10,384	11,052	11,656
EBITDA ¹	-	1,920	2,078	2,228
EBIT ¹	-	1,604	1,898	2,039
Net income ¹	732	610	735.5	843.1
Net Debt ¹	-	6,778	6,625	6,471
Reference price ²	19.10	13.22	13.22	13.22
Nbr of stocks (in thousands)	370,063	794,759	-	-
Announcement Date	3/19/26 A	-	-	-

¹EUR in Million²EUR

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.($)
OPAP	-	1.66x	9x	-	12.22B
ARISTOCRAT LEISURE LIMITED	23.13x	5.98x	14.03x	1.69%	25.65B
GALAXY ENTERTAINMENT GROUP LIMITED	13.27x	2.2x	7.66x	5.56%	17.9B
FLUTTER ENTERTAINMENT PLC	-107.44x	1.52x	10.35x	-.--%	17.12B
EVOLUTION AB	14.31x	6.57x	9.98x	3.51%	17.04B
SANDS CHINA LTD.	14.5x	2.36x	8.77x	7.59%	13.81B
DRAFTKINGS INC.	225.62x	1.84x	16.88x	-.--%	11.77B
THE LOTTERY CORPORATION LIMITED	29.87x	3.49x	16.62x	3.55%	7.77B
LOTTOMATICA GROUP S.P.A.	20.94x	3.57x	8.87x	2.01%	7.5B
SUPER GROUP (SGHC) LIMITED	15.98x	2.37x	8.67x	2.27%	6.93B
Average	27.80x	3.16x	11.08x	2.91%	13.77B
Weighted average by Cap.	20.64x	3.45x	11.11x	2.91%