Valuation Playtech plc BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets 20:13:24 10/07/2026 +03			5-day change	1st Jan Change
4.542 ^EUR	+4.94%		+15.47%	+31.55%

12:31pm	WINNERS & LOSERS: Vodafone and easyJet jump on deal activity	AN
11:24am	Citi and Jefferies say buy Astra after tumble	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	1,190	-	-
Change	-	-33.81%	-8.72%	68.18%	-64.06%	25.32%	-	-
Enterprise Value (EV) ¹	3,157	1,996	1,854	2,785	921	1,215	1,135	1,113
Change	-	-36.77%	-7.13%	50.23%	-66.93%	31.97%	-6.59%	-1.96%
P/E	4.03x	20.4x	15.3x	-111x	0.67x	21.3x	16.6x	12.9x
PBR	1.65x	1.02x	0.87x	1.56x	0.72x	0.83x	0.76x	0.8x
PEG	-	-0.2x	0.8x	1x	-0x	-0.2x	0.6x	0.5x
Capitalization / Revenue	2.16x	1.07x	0.92x	1.47x	1.24x	1.45x	1.37x	1.3x
EV / Revenue	2.62x	1.25x	1.09x	1.55x	1.21x	1.48x	1.31x	1.21x
EV / EBITDA	9.96x	4.92x	4.29x	5.8x	4.68x	5.06x	4.66x	4.05x
EV / EBIT	17.3x	7.19x	6.6x	8.45x	9.18x	9.3x	8.4x	6.86x
EV / FCF	28.5x	6.99x	8.55x	11.8x	-17.4x	22x	16.4x	12.5x
FCF Yield	3.51%	14.3%	11.7%	8.45%	-5.74%	4.54%	6.09%	8.02%
Dividend per Share ²	-	-	-	-	-	-	-	0.00167
Rate of return	-	-	-	-	-	-	-	0.04%
EPS ²	2.162	0.281	0.337	-0.078	4.866	0.201	0.2582	0.3307
Distribution rate	-	-	-	-	-	-	-	0.5%
Net sales ¹	1,205	1,602	1,707	1,792	763.6	818.6	866.4	917.1
EBITDA ¹	317.1	405.6	432.3	480.4	197	240.2	243.7	274.6
EBIT ¹	182.8	277.5	281	329.5	100.3	130.6	135.1	162.4
Net income ¹	674.6	87.6	105.1	-23.9	1,484	60.17	69.4	84.93
Net Debt ¹	556.8	275.2	282.8	142.8	-28.5	25.57	-54.52	-76.77
Reference price ²	8.721	5.739	5.170	8.646	3.250	4.283	4.283	4.283
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	24.4x	6.28x	14.74x	1.61%	26.04B
FLUTTER ENTERTAINMENT PLC	47.93x	1.62x	10.48x	-.--%	19.2B
GALAXY ENTERTAINMENT GROUP LIMITED	11.96x	1.98x	6.96x	5.22%	17.12B
SANDS CHINA LTD.	11.33x	2.26x	7.84x	7.71%	13.63B
DRAFTKINGS INC.	97.35x	1.99x	17.55x	-.--%	13.04B
EVOLUTION AB	11.65x	5.19x	7.94x	4.43%	13.66B
THE LOTTERY CORPORATION LIMITED	34.67x	3.84x	19.09x	2.95%	8.49B
LOTTOMATICA GROUP S.P.A.	17.42x	3.34x	8.37x	2.22%	6.83B
Average	32.09x	3.31x	11.62x	3.02%	14.75B
Weighted average by Cap.	31.84x	3.49x	11.59x	2.86%