Valuation The Rank Group Plc

Stocks

Market Closed - London S.E. Other stock markets 11:35:08 2026-07-17 am EDT			5-day change	1st Jan Change
95.30 ^GBX	-0.83%		+1.38%	-4.03%

Jul. 15	Bank of America raises Imperial Brands to 'buy'	AN
Jul. 14	WINNERS & LOSERS: Oil stocks rise; Genus ahead of expectations	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	445.9	-	-
Change	-	-48.99%	3.27%	-23.08%	95.57%	-28.42%	-	-
Enterprise Value (EV) ¹	1,043	563.6	587	451	753.8	595	599.1	584.2
Change	-	-45.95%	4.15%	-23.16%	67.12%	-21.07%	0.69%	-2.48%
P/E	-	-	-4.33x	25.2x	14x	10.7x	10.1x	8.12x
PBR	2.03x	-	-	0.94x	1.65x	1.08x	1.01x	0.93x
PEG	-	-	-	-0x	0x	-1.73x	1.68x	0.3x
Capitalization / Revenue	2.38x	0.62x	0.61x	0.43x	0.78x	0.54x	0.5x	0.47x
EV / Revenue	3.16x	0.88x	0.86x	0.61x	0.95x	0.71x	0.67x	0.62x
EV / EBITDA	-78.4x	5.26x	7.41x	4.8x	6.47x	4.59x	4.7x	4.11x
EV / EBIT	-12.3x	14.2x	30.7x	9.74x	11.8x	7.83x	8.62x	7.03x
EV / FCF	-27.8x	4.92x	14.5x	6.78x	11.2x	9.44x	17.2x	11.9x
FCF Yield	-3.6%	20.3%	6.92%	14.7%	8.94%	10.6%	5.81%	8.4%
Dividend per Share ²	-	-	-	-	0.026	0.0307	0.0317	0.0411
Rate of return	-	-	-	-	1.95%	3.22%	3.33%	4.32%
EPS ²	-	-	-0.204	0.027	0.095	0.0891	0.0945	0.1174
Distribution rate	-	-	-	-	27.4%	34.4%	33.5%	35%
Net sales ¹	329.6	644	681.9	734.7	795.4	832.9	889.6	942.4
EBITDA ¹	-13.3	107.2	79.2	94	116.5	129.6	127.5	142.3
EBIT ¹	-84.5	39.8	19.1	46.3	63.7	75.99	69.5	83.06
Net income ¹	-72.1	-	-95.7	12.5	44.6	40.76	44.31	54.92
Net Debt ¹	256.7	162.6	172.9	132.5	130.8	149.1	153.2	138.3
Reference price ²	1.6780	0.8560	0.8840	0.6800	1.3300	0.9530	0.9530	0.9530
Nbr of stocks (in thousands)	468,430	468,430	468,430	468,430	468,388	467,875	-	-
Announcement Date	8/19/21	8/18/22	8/17/23	8/15/24	8/14/25	-	-	-

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.($)
THE RANK GROUP PLC	10.69x	0.71x	4.59x	3.22%	600M
ARISTOCRAT LEISURE LIMITED	24.07x	6.19x	14.51x	1.63%	25.77B
FLUTTER ENTERTAINMENT PLC	46.42x	1.58x	10.24x	-.--%	18.49B
GALAXY ENTERTAINMENT GROUP LIMITED	12.91x	2.12x	7.53x	4.87%	17.7B
EVOLUTION AB	11.74x	5.34x	8.13x	4.35%	13.81B
SANDS CHINA LTD.	11.78x	2.29x	8.16x	7.71%	13.5B
DRAFTKINGS INC.	98.03x	1.9x	16.96x	-.--%	12.37B
THE LOTTERY CORPORATION LIMITED	36.01x	3.96x	19.69x	2.84%	8.84B
SUPER GROUP (SGHC) LIMITED	16.93x	2.65x	9.9x	2.21%	7.48B
Average	29.84x	2.97x	11.08x	2.98%	13.17B
Weighted average by Cap.	31.14x	3.45x	11.64x	2.83%