FLUTTER ENTERTAINMENT PLC |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 14,815 GBX | -7.35% |
|
-9.47% | +6.28% |
| May. 28 | Sector Update: Consumer Stocks Decline in Late Afternoon Trading | MT |
| May. 28 | Ocado and St James's Place set for FTSE 100 demotion | AN |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 7,210 | 26,442 | 20,561 | 19,866 | 24,543 | 26,307 | - | - |
| Enterprise Value (EV) 1 | 7,210 | 29,256 | 23,208 | 24,510 | 24,543 | 30,182 | 29,157 | 28,094 |
| P/E ratio | 50.6 x | 516 x | -49.7 x | -66.1 x | -25.5 x | 61.9 x | 32.1 x | 22.9 x |
| Yield | 2.17% | - | - | - | - | 0.64% | 1.26% | 2.35% |
| Capitalization / Revenue | 3.37 x | 5.02 x | 3.41 x | 2.58 x | 2.63 x | 2.41 x | 2.13 x | 1.95 x |
| EV / Revenue | 3.37 x | 5.56 x | 3.84 x | 3.19 x | 2.63 x | 2.76 x | 2.36 x | 2.08 x |
| EV / EBITDA | 16.9 x | 23.8 x | 23.2 x | 23.5 x | 16.5 x | 15.6 x | 11.7 x | 9.47 x |
| EV / FCF | 25.6 x | 27.2 x | 41.2 x | 48.1 x | - | 32.4 x | 21.2 x | 16.5 x |
| FCF Yield | 3.91% | 3.68% | 2.43% | 2.08% | - | 3.08% | 4.72% | 6.07% |
| Price to Book | - | 1.79 x | 2.02 x | - | - | 3.11 x | 2.9 x | 2.65 x |
| Nbr of stocks (in thousands) | 79,475 | 174,995 | 174,839 | 175,961 | 176,059 | 177,569 | - | - |
| Reference price 2 | 90.72 | 151.1 | 117.6 | 112.9 | 139.4 | 148.2 | 148.2 | 148.2 |
| Announcement Date | 2/27/20 | 3/2/21 | 3/1/22 | 3/2/23 | 3/26/24 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,140 | 5,264 | 6,036 | 7,693 | 9,336 | 10,931 | 11,943 | 13,520 |
| EBITDA 1 | 425.4 | 1,231 | 1,001 | 1,045 | 1,484 | 1,930 | 2,494 | 2,968 |
| EBIT 1 | 280.6 | 990 | 746 | 675 | 466.4 | 1,422 | 1,899 | 2,256 |
| Operating Margin | 13.11% | 18.81% | 12.36% | 8.77% | 5% | 13.01% | 15.9% | 16.69% |
| Earnings before Tax (EBT) 1 | 135.7 | 247.9 | -288.4 | -274.8 | -863.9 | 166.5 | 1,052 | 1,497 |
| Net income 1 | 144 | 37.9 | -415.8 | -302 | -967.7 | 202.8 | 805.4 | 1,147 |
| Net margin | 6.73% | 0.72% | -6.89% | -3.93% | -10.36% | 1.86% | 6.74% | 8.48% |
| EPS 2 | 1.792 | 0.2930 | -2.365 | -1.708 | -5.456 | 2.393 | 4.616 | 6.460 |
| Free Cash Flow 1 | 282 | 1,077 | 563 | 510 | - | 930.2 | 1,375 | 1,707 |
| FCF margin | 13.18% | 20.46% | 9.33% | 6.63% | - | 8.51% | 11.51% | 12.62% |
| FCF Conversion (EBITDA) | 66.29% | 87.49% | 56.24% | 48.8% | - | 48.21% | 55.13% | 57.51% |
| FCF Conversion (Net income) | 195.83% | 2,841.69% | - | - | - | 458.68% | 170.74% | 148.83% |
| Dividend per Share 2 | 1.967 | - | - | - | - | 0.9549 | 1.869 | 3.475 |
| Announcement Date | 2/27/20 | 3/2/21 | 3/1/22 | 3/2/23 | 3/26/24 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2019 S2 | 2020 S1 | 2020 S2 | 2021 S1 | 2021 Q4 | 2021 S2 | 2022 Q1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2022 S2 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2024 S2 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,120 | 2,389 | 2,875 | 3,053 | 1,544 | 2,983 | 1,566 | 1,822 | 3,388 | 1,891 | 2,414 | 4,305 | 2,411 | 2,398 | 4,809 | 2,040 | 2,700 | 2,655 | 5,265 | 2,381 | 3,198 | 5,773 | 3,107 | 2,978 |
| EBITDA 1 | - | 684 | - | 597 | - | 404 | - | - | 476 | - | - | 569 | - | - | 823 | - | 408.5 | 513.4 | - | 342.3 | 711.6 | - | 538.6 | 649.5 |
| EBIT 1 | - | - | - | 183.6 | - | 274 | - | - | 334 | - | - | 341 | - | - | 585 | - | 98.55 | 237.6 | - | 49.02 | 413.9 | - | 248.7 | 306 |
| Operating Margin | - | - | - | 6.01% | - | 9.19% | - | - | 9.86% | - | - | 7.92% | - | - | 12.16% | - | 3.65% | 8.95% | - | 2.06% | 12.94% | - | 8% | 10.28% |
| Earnings before Tax (EBT) 1 | - | - | - | - | - | - | - | - | -51.4 | - | - | -223.4 | - | - | 83 | - | -128.7 | 59.46 | - | -100.2 | 261.1 | - | 201.1 | 242.4 |
| Net income 1 | - | - | - | - | - | - | - | - | -112 | - | - | -187.7 | - | - | 128 | - | -155.8 | 58.15 | - | -78.8 | 230.4 | - | 151 | 181.2 |
| Net margin | - | - | - | - | - | - | - | - | -3.31% | - | - | -4.36% | - | - | 2.66% | - | -5.77% | 2.19% | - | -3.31% | 7.2% | - | 4.86% | 6.09% |
| EPS | - | - | - | - | - | - | - | - | -0.6470 | - | - | -1.061 | - | - | 0.7280 | - | - | - | - | - | - | - | - | - |
| Dividend per Share | 1.318 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/27/20 | 8/27/20 | 3/2/21 | 8/10/21 | 3/1/22 | 3/1/22 | 5/4/22 | 8/12/22 | 8/12/22 | 11/9/22 | 3/2/23 | 3/2/23 | 5/9/23 | 8/9/23 | 8/9/23 | 12/26/23 | 5/14/24 | - | - | - | - | - | - | - |
1GBP in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | 2,814 | 2,647 | 4,644 | - | 3,875 | 2,695 | 1,787 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 2.286 x | 2.644 x | 4.444 x | - | 2.008 x | 1.08 x | 0.6021 x |
| Free Cash Flow 1 | 282 | 1,077 | 563 | 510 | - | 930 | 1,375 | 1,707 |
| ROE (net income / shareholders' equity) | 5.97% | 6.98% | 4.19% | - | - | 9.64% | 11.2% | 16.7% |
| ROA (Net income/ Total Assets) | 4.51% | 4.66% | 2.63% | - | - | 4.09% | 5.53% | 6.59% |
| Assets 1 | 3,195 | 813.4 | -15,804 | - | - | 4,960 | 14,578 | 17,412 |
| Book Value Per Share 2 | - | 84.60 | 58.30 | - | - | 47.60 | 51.00 | 55.90 |
| Cash Flow per Share 2 | 5.220 | 7.520 | 3.900 | - | - | 7.160 | 8.640 | 10.80 |
| Capex 1 | 136 | 252 | 308 | 403 | - | 531 | 615 | 619 |
| Capex / Sales | 6.36% | 4.79% | 5.1% | 5.24% | - | 4.86% | 5.15% | 4.58% |
| Announcement Date | 2/27/20 | 3/2/21 | 3/1/22 | 3/2/23 | 3/26/24 | - | - | - |
1GBP in Million2GBP
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B
Sell
Buy
Mean consensus
BUY
Number of Analysts
23
Last Close Price
148.2
GBP
Average target price
184.7
GBP
Spread / Average Target
+24.68%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +6.28% | 36.27B | |
| -4.84% | 23.29B | |
| -10.29% | 21.72B | |
| -14.75% | 20.01B | |
| +3.86% | 19.74B | |
| +9.95% | 19B | |
| -2.93% | 9.78B | |
| +2.69% | 7.41B | |
| -29.05% | 7.28B | |
| +1.46% | 6.82B |
- Stock Market
- Equities
- FLTR Stock
- Financials Flutter Entertainment plc
