Valuation OPAP

Stocks

Market Closed - Athens S.E. 10:19:37 2026-10-08 am EDT			After hours 03:31:40 pm
11.85 ^EUR	+2.20%		11.57	-2.34%

Oct. 07	Tranche Update on Allwyn AG's Equity Buyback Plan announced on June 4, 2026.	CI
Oct. 04	Allwyn AG 's Equity Buyback announced on June 4, 2026, has closed with 11,339,173 shares, for ?150 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	7,068	9,215	-	-
Change	-	30.38%	-	-
Enterprise Value (EV) ¹	7,068	16,189	16,123	16,061
Change	-	129.05%	-0.41%	-0.39%
P/E	-	20.1x	15.6x	12.9x
PBR	-	-4.18x	-3.89x	-3.78x
PEG	-	-	0.5x	0.6x
Capitalization / Revenue	0.79x	0.91x	0.83x	0.79x
EV / Revenue	0.79x	1.59x	1.46x	1.38x
EV / EBITDA	-	8.66x	8.05x	7.46x
EV / EBIT	-	10.3x	9.56x	8.79x
EV / FCF	-	23.4x	21.8x	17.3x
FCF Yield	-	4.28%	4.6%	5.8%
Dividend per Share ²	-	1	1.014	1.058
Rate of return	-	8.62%	8.75%	9.12%
EPS ²	-	0.5755	0.7427	0.899
Distribution rate	-	174%	137%	118%
Net sales ¹	8,991	10,171	11,064	11,630
EBITDA ¹	-	1,870	2,002	2,154
EBIT ¹	-	1,576	1,687	1,827
Net income ¹	732	618.3	736.1	838.1
Net Debt ¹	-	6,974	6,908	6,845
Reference price ²	19.10	11.60	11.60	11.60
Nbr of stocks (in thousands)	370,063	794,759	-	-
Announcement Date	3/19/26	-	-	-

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.($)
OPAP	-	1.55x	8.66x	-	10.31B
ARISTOCRAT LEISURE LIMITED	23.09x	5.95x	13.95x	1.69%	24.74B
LAS VEGAS SANDS CORP.	12.59x	2.55x	6.76x	3.33%	23.19B
GALAXY ENTERTAINMENT GROUP LIMITED	12.59x	2.08x	7.25x	5.88%	17.14B
EVOLUTION AB	13.52x	6.16x	9.37x	3.75%	15.33B
FLUTTER ENTERTAINMENT PLC	-73.89x	1.31x	8.92x	-.--%	13.16B
SANDS CHINA LTD.	12.39x	2.1x	7.79x	8.97%	11.62B
DRAFTKINGS INC.	177.4x	1.5x	14.37x	-.--%	9.51B
WYNN RESORTS, LIMITED	16.67x	2.27x	7.53x	1.34%	7.61B
MGM RESORTS INTERNATIONAL	12.32x	0.63x	2.46x	-.--%	7.55B
Average	22.97x	2.61x	8.71x	2.77%	14.02B
Weighted average by Cap.	18.21x	3.07x	9.13x	3.02%