|
Market Closed -
Boerse Muenchen
06:44:20 25/08/26 am AEST
|
5-day change | 1st Jan Change | ||
| 4.778 EUR | +4.51% |
|
+3.02% | +38.97% |
| 10/07 | WINNERS & LOSERS: Vodafone and easyJet jump on deal activity | AN |
| 10/07 | Citi and Jefferies say buy Astra after tumble | AN |
Company Valuation: Playtech plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,600 | 1,721 | 1,571 | 2,642 | 949.5 | 1,339 | - | - |
| Change | - | -33.81% | -8.72% | 68.18% | -64.06% | 41.03% | - | - |
| Enterprise Value (EV) 1 | 3,157 | 1,996 | 1,854 | 2,785 | 921 | 1,305 | 1,250 | 1,154 |
| Change | - | -36.77% | -7.13% | 50.23% | -66.93% | 41.7% | -4.25% | -7.65% |
| P/E | 4.03x | 20.4x | 15.3x | -111x | 0.67x | 14.9x | 19.7x | 15.4x |
| PBR | 1.65x | 1.02x | 0.87x | 1.56x | 0.72x | 1.01x | 0.95x | 0.89x |
| PEG | - | -0.2x | 0.8x | 1x | -0x | -0.2x | -0.8x | 0.5x |
| Capitalization / Revenue | 2.16x | 1.07x | 0.92x | 1.47x | 1.24x | 1.6x | 1.53x | 1.43x |
| EV / Revenue | 2.62x | 1.25x | 1.09x | 1.55x | 1.21x | 1.56x | 1.42x | 1.23x |
| EV / EBITDA | 9.96x | 4.92x | 4.29x | 5.8x | 4.68x | 4.79x | 4.68x | 3.91x |
| EV / EBIT | 17.3x | 7.19x | 6.6x | 8.45x | 9.18x | 7.76x | 7.75x | 6.35x |
| EV / FCF | 28.5x | 6.99x | 8.55x | 11.8x | -17.4x | 16.2x | 17.7x | 12.4x |
| FCF Yield | 3.51% | 14.3% | 11.7% | 8.45% | -5.74% | 6.17% | 5.66% | 8.09% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 2.162 | 0.281 | 0.337 | -0.078 | 4.866 | 0.3242 | 0.245 | 0.3137 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,205 | 1,602 | 1,707 | 1,792 | 763.6 | 838.7 | 877.5 | 938.8 |
| EBITDA 1 | 317.1 | 405.6 | 432.3 | 480.4 | 197 | 272.7 | 267 | 295.1 |
| EBIT 1 | 182.8 | 277.5 | 281 | 329.5 | 100.3 | 168.2 | 161.2 | 181.9 |
| Net income 1 | 674.6 | 87.6 | 105.1 | -23.9 | 1,484 | 95.11 | 84.67 | 101.6 |
| Net Debt 1 | 556.8 | 275.2 | 282.8 | 142.8 | -28.5 | -33.95 | -89.45 | -185.1 |
| Reference price 2 | 8.721 | 5.739 | 5.170 | 8.646 | 3.250 | 4.819 | 4.819 | 4.819 |
| Nbr of stocks (in thousands) | 298,149 | 299,911 | 303,904 | 305,590 | 292,182 | 277,848 | - | - |
| Announcement Date | 24/3/22 | 23/3/23 | 27/3/24 | 27/3/25 | 26/3/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.66x | 6.1x | 14.3x | 1.65% | 26.12B | |
| 14.95x | 2.54x | 8.85x | 4.93% | 20.09B | |
| -245.88x | 1.56x | 10.56x | -.--% | 17.81B | |
| 13.8x | 6.32x | 9.6x | 3.64% | 16.49B | |
| 15.5x | 2.52x | 9.35x | 6.93% | 15.12B | |
| 246.89x | 2.03x | 18.62x | -.--% | 12.99B | |
| 31.74x | 3.68x | 17.49x | 3.32% | 8.29B | |
| 15.6x | 2.29x | 8.39x | 2.33% | 6.76B | |
| Average | 14.53x | 3.38x | 12.15x | 2.85% | 15.46B | |
| Weighted average by Cap. | 4.67x | 3.66x | 11.99x | 2.83% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- PTEC Stock
- PL8 Stock
- Valuation Playtech plc
Select your edition
All financial news and data tailored to specific country editions
