|
Market Closed -
OTC Markets
03:43:35 2026-10-05 pm EDT
|
5-day change | 1st Jan Change | ||
| 5.772 USD | -0.03% |
|
-3.96% | -45.86% |
| 05:13am | WINNERS & LOSERS: BT rescues TalkTalk; Ithaca makes Canada buy | AN |
| Oct. 01 | Deutsche Bank Research Lowers Entain PT, Keeps Buy Rating | MT |
Company Valuation: Entain plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,872 | 7,782 | 6,351 | 4,393 | 4,903 | 2,714 | - | - |
| Change | - | -21.17% | -18.39% | -30.82% | 11.61% | -44.65% | - | - |
| Enterprise Value (EV) 1 | 11,958 | 10,532 | 9,642 | 7,732 | 8,547 | 6,005 | 5,900 | 5,532 |
| Change | - | -11.93% | -8.45% | -19.8% | 10.54% | -29.74% | -1.75% | -6.24% |
| P/E | 39.9x | 322x | -6.6x | -9.71x | -7.35x | 12.4x | 9.21x | 7.29x |
| PBR | 3.12x | 2.48x | 2.8x | 2.84x | 5.51x | 2.54x | 2.14x | 1.75x |
| PEG | - | -3.6x | 0x | 0.2x | -0.2x | -0x | 0.3x | 0.3x |
| Capitalization / Revenue | 2.58x | 1.81x | 1.33x | 0.86x | 0.93x | 0.52x | 0.51x | 0.48x |
| EV / Revenue | 3.12x | 2.45x | 2.02x | 1.52x | 1.63x | 1.16x | 1.1x | 0.99x |
| EV / EBITDA | 13.6x | 10.6x | 9.57x | 7.1x | 7.37x | 5.94x | 5.55x | 4.89x |
| EV / EBIT | 24.7x | 19.4x | 15x | 12.5x | 9.92x | 9.02x | 7.48x | 6.34x |
| EV / FCF | 21.3x | 24.6x | 51.2x | 27.5x | 39.6x | 18.2x | 15.2x | 10.9x |
| FCF Yield | 4.7% | 4.07% | 1.95% | 3.63% | 2.52% | 5.5% | 6.56% | 9.17% |
| Dividend per Share 2 | - | 0.17 | 0.178 | 0.186 | 0.196 | 0.2072 | 0.2194 | 0.2321 |
| Rate of return | - | 1.29% | 1.79% | 2.71% | 2.56% | 4.88% | 5.17% | 5.47% |
| EPS 2 | 0.422 | 0.041 | -1.507 | -0.708 | -1.043 | 0.342 | 0.4603 | 0.5816 |
| Distribution rate | - | 415% | -11.8% | -26.3% | -18.8% | 60.6% | 47.7% | 39.9% |
| Net sales 1 | 3,830 | 4,297 | 4,770 | 5,089 | 5,259 | 5,194 | 5,366 | 5,597 |
| EBITDA 1 | 881.7 | 993.2 | 1,008 | 1,089 | 1,160 | 1,011 | 1,062 | 1,130 |
| EBIT 1 | 484.1 | 541.8 | 641.8 | 616.6 | 861.2 | 665.8 | 788.3 | 873.2 |
| Net income 1 | 249.3 | 24.2 | -928.6 | -452.7 | -666.7 | 179.2 | 233.8 | 291.4 |
| Net Debt 1 | 2,086 | 2,750 | 3,291 | 3,339 | 3,644 | 3,291 | 3,186 | 2,818 |
| Reference price 2 | 16.830 | 13.215 | 9.942 | 6.872 | 7.666 | 4.241 | 4.241 | 4.241 |
| Nbr of stocks (in thousands) | 586,553 | 588,850 | 638,785 | 639,305 | 639,603 | 639,908 | - | - |
| Announcement Date | 3/3/22 | 3/9/23 | 3/7/24 | 3/6/25 | 3/5/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.23x | 5.98x | 14.03x | 1.68% | 24.85B | |
| 12.74x | 2.57x | 6.81x | 3.29% | 23.47B | |
| 12.41x | 2.04x | 7.13x | 5.97% | 16.91B | |
| 13.35x | 6.08x | 9.24x | 3.79% | 15.23B | |
| -72.87x | 1.3x | 8.86x | -.--% | 12.98B | |
| 12.52x | 2.12x | 7.84x | 8.88% | 11.74B | |
| 175.46x | 1.46x | 13.84x | -.--% | 9.23B | |
| 16.87x | 2.28x | 7.66x | 1.32% | 7.7B | |
| Average | 24.21x | 2.98x | 9.43x | 3.12% | 15.26B | |
| Weighted average by Cap. | 18.34x | 3.35x | 9.53x | 3.21% |
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
- GVC Stock
- GMVHF Stock
- Valuation Entain plc
Select your edition
All financial news and data tailored to specific country editions
