G

Greek Organisation of Football Prognostics SA
ATHEX:OPAP

Watchlist Manager
Greek Organisation of Football Prognostics SA
ATHEX:OPAP
Watchlist
Price: 20.24 EUR 3.42% Market Closed
Market Cap: 7.5B EUR

Relative Value

The Relative Value of one OPAP stock under the Base Case scenario is 19.48 EUR. Compared to the current market price of 20.24 EUR, Greek Organisation of Football Prognostics SA is Overvalued 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
19.48 EUR
Overvaluation 4%
Relative Value
Price
G
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
9
vs Industry
22
Median 3Y
2.6
Median 5Y
2.6
Industry
1.4
Forward
3.1
vs History
22
vs Industry
40
Median 3Y
12.1
Median 5Y
12.8
Industry
19.1
Forward
14
vs History
39
vs Industry
32
Median 3Y
8.6
Median 5Y
9.2
Industry
9.4
vs History
55
vs Industry
34
Median 3Y
11.7
Median 5Y
11.7
Industry
18.2
vs History
3
vs Industry
5
Median 3Y
7.4
Median 5Y
5.7
Industry
2.1
vs History
14
vs Industry
28
Median 3Y
2.6
Median 5Y
2.6
Industry
1.9
Forward
3.1
vs History
19
vs Industry
28
Median 3Y
5.2
Median 5Y
5.2
Industry
3.8
vs History
22
vs Industry
46
Median 3Y
7.3
Median 5Y
7.6
Industry
10.7
Forward
8.8
vs History
33
vs Industry
50
Median 3Y
8.8
Median 5Y
9.7
Industry
16.3
Forward
10.6
vs History
39
vs Industry
38
Median 3Y
8.7
Median 5Y
9.7
Industry
11.5
vs History
44
vs Industry
41
Median 3Y
9
Median 5Y
10.4
Industry
16.9
vs History
0
vs Industry
11
Median 3Y
3.6
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
7.3B EUR 3.2 14.9 8.9 10.7
IE
Flutter Entertainment PLC
LSE:FLTR
33.1B GBP 2.4 770.5 18.4 41.7
AU
Aristocrat Leisure Ltd
ASX:ALL
42.6B AUD 6.4 32.7 22.6 22.6
US
Las Vegas Sands Corp
NYSE:LVS
27.3B USD 2.4 20.9 9.2 14.6
US
DraftKings Inc
NASDAQ:DKNG
17.1B USD 3.6 -33.8 -54.7 -29.3
HK
Galaxy Entertainment Group Ltd
HKEX:27
126B HKD 2.9 14.4 9.4 13.6
MO
Sands China Ltd
HKEX:1928
114.9B HKD 2.1 14.2 9.1 14
SE
Evolution AB (publ)
STO:EVO
139.6B SEK 5.7 10.4 7.7 8.4
ZA
Sun International Ltd
JSE:SUI
10.3B Zac 0 0 0 0
US
MGM Resorts International
NYSE:MGM
9.4B USD 0.5 12.7 5.5 8.2
US
Wynn Resorts Ltd
NASDAQ:WYNN
8.9B USD 1.2 17.8 8.9 13.5