G

Greek Organisation of Football Prognostics SA
ATHEX:OPAP

Watchlist Manager
Greek Organisation of Football Prognostics SA
ATHEX:OPAP
Watchlist
Price: 18.3 EUR -2.03% Market Closed
Market Cap: 6.8B EUR

Relative Value

The Relative Value of one OPAP stock under the Base Case scenario is 18.98 EUR. Compared to the current market price of 18.3 EUR, Greek Organisation of Football Prognostics SA is Undervalued by 4%.

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
18.98 EUR
Undervaluation 4%
Relative Value
Price
G
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
15
vs Industry
22
Median 3Y
2.6
Median 5Y
2.6
Industry
1.4
Forward
2.8
vs History
22
vs Industry
40
Median 3Y
12.2
Median 5Y
13.2
Industry
18.9
Forward
13
vs History
26
vs Industry
32
Median 3Y
8.7
Median 5Y
9.6
Industry
9.4
vs History
38
vs Industry
34
Median 3Y
12.2
Median 5Y
12.2
Industry
17.9
vs History
1
vs Industry
5
Median 3Y
7.3
Median 5Y
5.6
Industry
2.1
vs History
20
vs Industry
28
Median 3Y
2.6
Median 5Y
2.6
Industry
1.9
Forward
2.9
vs History
22
vs Industry
28
Median 3Y
5.2
Median 5Y
5.3
Industry
3.7
vs History
26
vs Industry
46
Median 3Y
7.4
Median 5Y
7.6
Industry
10.7
Forward
8.1
vs History
34
vs Industry
50
Median 3Y
9.2
Median 5Y
9.6
Industry
16.3
Forward
9.8
vs History
28
vs Industry
38
Median 3Y
8.7
Median 5Y
9.9
Industry
11.6
vs History
30
vs Industry
41
Median 3Y
9
Median 5Y
11.1
Industry
17.2
vs History
1
vs Industry
11
Median 3Y
3.5
Median 5Y
2.5
Industry
1.3

Multiples Across Competitors

OPAP Competitors Multiples
Greek Organisation of Football Prognostics SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
GR
Greek Organisation of Football Prognostics SA
ATHEX:OPAP
6.4B EUR 2.9 14 8.2 9.9
IE
Flutter Entertainment PLC
LSE:FLTR
28.8B GBP 2 665.5 16.2 36.7
US
Las Vegas Sands Corp
NYSE:LVS
23.9B USD 2.2 16.8 8.1 12.6
AU
Aristocrat Leisure Ltd
ASX:ALL
38.5B AUD 5.8 29.5 20.5 20.5
HK
Galaxy Entertainment Group Ltd
HKEX:27
131.9B HKD 3 15.1 12.6 12.6
MO
Sands China Ltd
HKEX:1928
126.1B HKD 2.3 15.5 9.7 15
US
DraftKings Inc
NASDAQ:DKNG
15.6B USD 3.3 -30.6 -50 -26.7
SE
Evolution AB (publ)
STO:EVO
151B SEK 6.3 11.2 8.5 9.3
ZA
Sun International Ltd
JSE:SUI
10.1B Zac 0 0 0 0
ZA
Tsogo Sun Gaming Ltd
JSE:TSG
8.9B Zac 0 0 0 0
US
Scientific Games Corp
F:TJW
7.8B EUR 2.5 23.7 10.9 16.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
GR
G
Greek Organisation of Football Prognostics SA
ATHEX:OPAP
Average EV/EBITDA: 11.8
8.2
6%
1.4
IE
Flutter Entertainment PLC
LSE:FLTR
16.2
38%
0.4
US
Las Vegas Sands Corp
NYSE:LVS
8.1
12%
0.7
AU
Aristocrat Leisure Ltd
ASX:ALL
20.5
17%
1.2
HK
Galaxy Entertainment Group Ltd
HKEX:27
12.6
24%
0.5
MO
Sands China Ltd
HKEX:1928
9.7
14%
0.7
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -50 N/A N/A
SE
Evolution AB (publ)
STO:EVO
8.5
9%
0.9
ZA
S
Sun International Ltd
JSE:SUI
Not Available
7%
N/A
ZA
T
Tsogo Sun Gaming Ltd
JSE:TSG
Not Available
-2%
N/A
US
S
Scientific Games Corp
F:TJW
10.9
14%
0.8