Valuation The Rank Group Plc OTC Markets

Stocks

Delayed OTC Markets Other stock markets 17:00:34 23/06/2026 +03			5-day change	1st Jan Change
1.500 ^USD	+49.70%		-.--%	-11.76%

06-30	WINNERS & LOSERS: Housebuilders slide; miners up as metal prices rise	AN
04-15	Traders weigh war deadlock; luxury woes hit Paris	AN

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	786	401	414.1	318.5	623	435.6	-	-
Change	-	-48.99%	3.27%	-23.08%	95.57%	-30.08%	-	-
Enterprise Value (EV) ¹	1,043	563.6	587	451	753.8	585.4	586.5	570.2
Change	-	-45.95%	4.15%	-23.16%	67.12%	-22.33%	0.18%	-2.78%
P/E	-	-	-4.33x	25.2x	14x	11.4x	9.49x	7.59x
PBR	2.03x	-	-	0.94x	1.65x	1.06x	0.98x	0.9x
PEG	-	-	-	-0x	0x	-0.8x	0.5x	0.3x
Capitalization / Revenue	2.38x	0.62x	0.61x	0.43x	0.78x	0.51x	0.48x	0.45x
EV / Revenue	3.16x	0.88x	0.86x	0.61x	0.95x	0.69x	0.65x	0.59x
EV / EBITDA	-78.4x	5.26x	7.41x	4.8x	6.47x	4.71x	4.59x	3.98x
EV / EBIT	-12.3x	14.2x	30.7x	9.74x	11.8x	8.61x	8.47x	6.83x
EV / FCF	-27.8x	4.92x	14.5x	6.78x	11.2x	9.29x	11.7x	8.33x
FCF Yield	-3.6%	20.3%	6.92%	14.7%	8.94%	10.8%	8.55%	12%
Dividend per Share ²	-	-	-	-	0.026	0.0302	0.0328	0.0426
Rate of return	-	-	-	-	1.95%	3.25%	3.53%	4.58%
EPS ²	-	-	-0.204	0.027	0.095	0.0818	0.0981	0.1226
Distribution rate	-	-	-	-	27.4%	37%	33.5%	34.8%
Net sales ¹	329.6	644	681.9	734.7	795.4	847.4	907.7	963.7
EBITDA ¹	-13.3	107.2	79.2	94	116.5	124.3	127.9	143.3
EBIT ¹	-84.5	39.8	19.1	46.3	63.7	68	69.21	83.49
Net income ¹	-72.1	-	-95.7	12.5	44.6	38.43	45.97	57.34
Net Debt ¹	256.7	162.6	172.9	132.5	130.8	149.8	150.9	134.6
Reference price ²	1.6780	0.8560	0.8840	0.6800	1.3300	0.9310	0.9310	0.9310
Nbr of stocks (in thousands)	468,430	468,430	468,430	468,430	468,388	467,875	-	-
Announcement Date	8/19/21 A	8/18/22 A	8/17/23 A	8/15/24 A	8/14/25 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	24.06x	6.2x	14.54x	1.63%	25.63B
FLUTTER ENTERTAINMENT PLC	45.87x	1.57x	10.19x	-.--%	18.38B
GALAXY ENTERTAINMENT GROUP LIMITED	11.47x	1.88x	6.6x	5.45%	16.46B
EVOLUTION AB	11.56x	5.25x	8.03x	4.47%	13.72B
SANDS CHINA LTD.	11.25x	2.23x	7.8x	7.73%	13.54B
DRAFTKINGS INC.	94.48x	1.96x	17.24x	-.--%	12.84B
THE LOTTERY CORPORATION LIMITED	35.24x	3.89x	19.33x	2.92%	8.62B
SUPER GROUP (SGHC) LIMITED	16.74x	2.64x	9.87x	2.24%	7.37B
Average	31.33x	3.20x	11.70x	3.05%	14.57B
Weighted average by Cap.	30.89x	3.42x	11.54x	2.91%