|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 320.30 GBX | +0.60% |
|
+0.50% | +12.95% |
| 05-27 | WINNERS & LOSERS: Travel stocks rise; Hollywood Bowl ups payouts | AN |
| 05-26 | WINNERS & LOSERS: Kingfisher rises; Melrose falls after chemical scare | AN |
Company Valuation: Playtech plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,600 | 1,721 | 1,571 | 2,642 | 949.5 | 1,036 | - | - |
| Change | - | -33.81% | -8.72% | 68.18% | -64.06% | 9.07% | - | - |
| Enterprise Value (EV) 1 | 3,157 | 1,996 | 1,854 | 2,785 | 921 | 1,073 | 993.7 | 964 |
| Change | - | -36.77% | -7.13% | 50.23% | -66.93% | 16.5% | -7.39% | -2.99% |
| P/E | 4.03x | 20.4x | 15.3x | -111x | 0.67x | 18.4x | 15.8x | 12.1x |
| PBR | 1.65x | 1.02x | 0.87x | 1.56x | 0.72x | 0.72x | 0.66x | 0.7x |
| PEG | - | -0.2x | 0.8x | 1x | -0x | -0.2x | 1x | 0.4x |
| Capitalization / Revenue | 2.16x | 1.07x | 0.92x | 1.47x | 1.24x | 1.29x | 1.2x | 1.14x |
| EV / Revenue | 2.62x | 1.25x | 1.09x | 1.55x | 1.21x | 1.34x | 1.15x | 1.06x |
| EV / EBITDA | 9.96x | 4.92x | 4.29x | 5.8x | 4.68x | 4.94x | 4.07x | 3.52x |
| EV / EBIT | 17.3x | 7.19x | 6.6x | 8.45x | 9.18x | 9.52x | 7.37x | 5.99x |
| EV / FCF | 28.5x | 6.99x | 8.55x | 11.8x | -17.4x | 21.8x | 14.3x | 10.8x |
| FCF Yield | 3.51% | 14.3% | 11.7% | 8.45% | -5.74% | 4.6% | 7.01% | 9.26% |
| Dividend per Share 2 | - | - | - | - | - | - | - | 0.00167 |
| Rate of return | - | - | - | - | - | - | - | 0.04% |
| EPS 2 | 2.162 | 0.281 | 0.337 | -0.078 | 4.866 | 0.2027 | 0.2361 | 0.3071 |
| Distribution rate | - | - | - | - | - | - | - | 0.54% |
| Net sales 1 | 1,205 | 1,602 | 1,707 | 1,792 | 763.6 | 803.5 | 862 | 910 |
| EBITDA 1 | 317.1 | 405.6 | 432.3 | 480.4 | 197 | 217.3 | 243.9 | 273.9 |
| EBIT 1 | 182.8 | 277.5 | 281 | 329.5 | 100.3 | 112.7 | 134.8 | 161 |
| Net income 1 | 674.6 | 87.6 | 105.1 | -23.9 | 1,484 | 60.82 | 67.28 | 83.6 |
| Net Debt 1 | 556.8 | 275.2 | 282.8 | 142.8 | -28.5 | 37.34 | -41.93 | -71.62 |
| Reference price 2 | 8.721 | 5.739 | 5.170 | 8.646 | 3.250 | 3.727 | 3.727 | 3.727 |
| Nbr of stocks (in thousands) | 298,149 | 299,911 | 303,904 | 305,590 | 292,182 | 277,848 | - | - |
| Announcement Date | 3/24/22 A | 3/23/23 A | 3/27/24 A | 3/27/25 A | 3/26/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.39x | 1.34x | 4.94x | -.--% | 1.18B | |
| 24.26x | 6.25x | 14.66x | 1.62% | 25.86B | |
| 46.88x | 1.59x | 10.33x | -.--% | 18.78B | |
| 11.84x | 1.96x | 6.89x | 5.28% | 16.99B | |
| 11.25x | 2.23x | 7.8x | 7.73% | 13.54B | |
| 11.44x | 5.14x | 7.87x | 4.52% | 13.54B | |
| 98.2x | 2.04x | 17.9x | -.--% | 13.35B | |
| 34.29x | 3.8x | 18.88x | 3% | 8.39B | |
| 17.13x | 2.71x | 10.14x | 2.19% | 7.54B | |
| Average | 30.41x | 3.01x | 11.04x | 2.7% | 13.24B | |
| Weighted average by Cap. | 31.60x | 3.41x | 11.60x | 2.84% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- PTEC Stock
- Valuation Playtech plc
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
