Valuation Playtech plc OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 16:34:09 24/06/2026 +03			5-day change	1st Jan Change
8.000 ^USD	-10.11%		-10.11%	+28.37%

05-27	WINNERS & LOSERS: Travel stocks rise; Hollywood Bowl ups payouts	AN
05-26	WINNERS & LOSERS: Kingfisher rises; Melrose falls after chemical scare	AN

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	992.3	-	-
Change	-	-33.81%	-8.72%	68.18%	-64.06%	4.51%	-	-
Enterprise Value (EV) ¹	3,157	1,996	1,854	2,785	921	1,030	950.4	920.7
Change	-	-36.77%	-7.13%	50.23%	-66.93%	11.79%	-7.7%	-3.12%
P/E	4.03x	20.4x	15.3x	-111x	0.67x	17.6x	15.1x	11.6x
PBR	1.65x	1.02x	0.87x	1.56x	0.72x	0.69x	0.63x	0.67x
PEG	-	-0.2x	0.8x	1x	-0x	-0.2x	0.9x	0.4x
Capitalization / Revenue	2.16x	1.07x	0.92x	1.47x	1.24x	1.24x	1.15x	1.09x
EV / Revenue	2.62x	1.25x	1.09x	1.55x	1.21x	1.28x	1.1x	1.01x
EV / EBITDA	9.96x	4.92x	4.29x	5.8x	4.68x	4.74x	3.9x	3.36x
EV / EBIT	17.3x	7.19x	6.6x	8.45x	9.18x	9.14x	7.05x	5.72x
EV / FCF	28.5x	6.99x	8.55x	11.8x	-17.4x	20.9x	13.6x	10.3x
FCF Yield	3.51%	14.3%	11.7%	8.45%	-5.74%	4.79%	7.33%	9.69%
Dividend per Share ²	-	-	-	-	-	-	-	0.00167
Rate of return	-	-	-	-	-	-	-	0.05%
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	3.571	3.571	3.571
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

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	22.94x	5.93x	13.9x	1.71%	24.35B
FLUTTER ENTERTAINMENT PLC	45.08x	1.55x	10.08x	-.--%	18.06B
GALAXY ENTERTAINMENT GROUP LIMITED	11.35x	1.85x	6.51x	5.5%	16.29B
SANDS CHINA LTD.	11.06x	2.21x	7.71x	7.87%	13.31B
EVOLUTION AB	11.21x	5.06x	7.74x	4.61%	13.25B
DRAFTKINGS INC.	94.06x	1.95x	17.13x	-.--%	12.75B
THE LOTTERY CORPORATION LIMITED	35.39x	3.91x	19.42x	2.9%	8.65B
SUPER GROUP (SGHC) LIMITED	15.89x	2.5x	9.35x	2.36%	7B
Average	30.87x	3.12x	11.48x	3.12%	14.21B
Weighted average by Cap.	30.53x	3.30x	11.29x	2.98%