G

Greek Organisation of Football Prognostics SA
ATHEX:OPAP

Watchlist Manager
Greek Organisation of Football Prognostics SA
ATHEX:OPAP
Watchlist
Price: 15.5 EUR -1.21% Market Closed
Market Cap: 5.7B EUR
Have any thoughts about
Greek Organisation of Football Prognostics SA?
Write Note

Relative Value

The Relative Value of one OPAP stock under the Base Case scenario is 17.97 EUR. Compared to the current market price of 15.5 EUR, Greek Organisation of Football Prognostics SA is Undervalued by 14%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

OPAP Relative Value
Base Case
17.97 EUR
Undervaluation 14%
Relative Value
Price
G
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
44
vs Industry
25
Median 3Y
2.6
Median 5Y
2.5
Industry
1.4
Forward
2.5
vs History
53
vs Industry
42
Median 3Y
12.1
Median 5Y
12.9
Industry
20.2
Forward
11.6
vs History
50
vs Industry
28
Median 3Y
8.5
Median 5Y
9.6
Industry
9.8
vs History
60
vs Industry
31
Median 3Y
12
Median 5Y
12
Industry
18.6
vs History
3
vs Industry
9
Median 3Y
6.2
Median 5Y
5
Industry
2.2
vs History
41
vs Industry
31
Median 3Y
2.6
Median 5Y
2.6
Industry
1.9
Forward
2.6
vs History
42
vs Industry
31
Median 3Y
5.2
Median 5Y
5.2
Industry
3.8
vs History
60
vs Industry
48
Median 3Y
7.4
Median 5Y
7.5
Industry
10.7
Forward
7.3
vs History
69
vs Industry
52
Median 3Y
9.2
Median 5Y
9.7
Industry
16.5
Forward
8.8
vs History
52
vs Industry
34
Median 3Y
8.6
Median 5Y
9.9
Industry
11.9
vs History
55
vs Industry
39
Median 3Y
9
Median 5Y
11.2
Industry
17.4
vs History
12
vs Industry
12
Median 3Y
2.9
Median 5Y
2.4
Industry
1.3

Multiples Across Competitors

OPAP Competitors Multiples
Greek Organisation of Football Prognostics SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
GR
Greek Organisation of Football Prognostics SA
ATHEX:OPAP
5.6B EUR 2.5 12.4 7.2 8.8
IE
Flutter Entertainment PLC
LSE:FLTR
36.8B GBP 2 -31.8 42.5 60
US
Las Vegas Sands Corp
NYSE:LVS
37.4B USD 3.3 25 11.3 17.3
AU
Aristocrat Leisure Ltd
ASX:ALL
43.3B AUD 6.6 33.2 23 23
MO
Sands China Ltd
HKEX:1928
174B HKD 3.1 21.2 12.8 19.8
HK
Galaxy Entertainment Group Ltd
HKEX:27
147.8B HKD 3.6 17.8 17.5 17.5
US
DraftKings Inc
NASDAQ:DKNG
18.5B USD 4.1 -44.9 -82 -38.3
SE
Evolution AB (publ)
STO:EVO
171.3B SEK 7.2 13 9.9 11
ZA
Sun International Ltd
JSE:SUI
10.9B Zac 0 0 0 0
ZA
Tsogo Sun Gaming Ltd
JSE:TSG
10.6B Zac 0 0 0 0
US
MGM Resorts International
NYSE:MGM
10.2B USD 0.6 11.4 5.4 8
P/E Multiple
Earnings Growth P/E to Growth
GR
G
Greek Organisation of Football Prognostics SA
ATHEX:OPAP
Average P/E: 19.1
12.4
28%
0.4
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -31.8 N/A N/A
US
Las Vegas Sands Corp
NYSE:LVS
25
87%
0.3
AU
Aristocrat Leisure Ltd
ASX:ALL
33.2
59%
0.6
MO
Sands China Ltd
HKEX:1928
21.2
152%
0.1
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.8
88%
0.2
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -44.9 N/A N/A
SE
Evolution AB (publ)
STO:EVO
13
41%
0.3
ZA
S
Sun International Ltd
JSE:SUI
Not Available
38%
N/A
ZA
T
Tsogo Sun Gaming Ltd
JSE:TSG
Not Available N/A N/A
US
MGM Resorts International
NYSE:MGM
11.4
-27%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
GR
G
Greek Organisation of Football Prognostics SA
ATHEX:OPAP
Average EV/EBITDA: 16.2
7.2
16%
0.5
IE
Flutter Entertainment PLC
LSE:FLTR
42.5
176%
0.2
US
Las Vegas Sands Corp
NYSE:LVS
11.3
45%
0.3
AU
Aristocrat Leisure Ltd
ASX:ALL
23
59%
0.4
MO
Sands China Ltd
HKEX:1928
12.8
50%
0.3
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.5
78%
0.2
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -82 N/A N/A
SE
Evolution AB (publ)
STO:EVO
9.9
51%
0.2
ZA
S
Sun International Ltd
JSE:SUI
Not Available
23%
N/A
ZA
T
Tsogo Sun Gaming Ltd
JSE:TSG
Not Available N/A N/A
US
MGM Resorts International
NYSE:MGM
5.4
106%
0.1

See Also

Discover More
Back to Top