Flutter Entertainment plc (FLTR)

Basic

  • Market Cap

    £28.49B

  • EV

    £32.72B

  • Shares Out

    176.24M

  • Revenue

    £9,113.6M

  • Employees

    22,000

Margins

  • Gross

    58.1%

  • EBITDA

    11.48%

  • Operating

    3.23%

  • Pre-Tax

    -1.54%

  • Net

    -0.62%

  • FCF

    10.39%

Returns (5Yr Avg)

  • ROA

    1.52%

  • ROE

    0.35%

  • ROCE

    2.76%

  • ROIC

    -12.99%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    £172.84

  • P/E

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    £1,687.8M

  • Net Debt

    £4,111.3M

  • Debt/Equity

    0.57

  • EBIT/Interest

    1.14

Growth (CAGR)

  • Rev 3Yr

    50.83%

  • Rev 5Yr

    38.55%

  • Rev 10Yr

    30.83%

  • Dil EPS 3Yr

    -29.93%

  • Dil EPS 5Yr

    -33.82%

  • Dil EPS 10Yr

    -18.5%

  • Rev Fwd 2Yr

    17.53%

  • EBITDA Fwd 2Yr

    37.99%

  • EPS Fwd 2Yr

    62.74%

  • EPS LT Growth Est

    37.63%

Dividends

  • Yield

  • Payout

  • DPS

  • DPS Growth 3Yr

  • DPS Growth 5Yr

  • DPS Growth 10Yr

  • DPS Growth Fwd 2Yr

    -42.07%

Select a metric from the list below to chart it

Dec '13

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

LTM

Total Revenues

1,873.4

2,140

4,413.9

6,036.2

7,693.2

9,113.6

Total Revenues % Chg.

7.3%

14.2%

106.3%

36.8%

27.5%

43%

Cost of Goods Sold, Total

469.9

650.2

1,539

2,262.2

3,164

3,819

Gross Profit

1,403.5

1,489.8

2,874.9

3,774

4,529.2

5,294.6

Selling General & Admin Expenses, Total

952.5

1,064.4

1,969.8

2,773

3,484.2

3,902.8

Depreciation & Amortization

191.2

257.9

213.2

254.4

368.6

461.6

Amortization of Goodwill and Intangible Assets

432.3

543.3

607.8

635.6

Other Operating Expenses

Other Operating Expenses, Total

1,143.7

1,322.3

2,615.3

3,570.7

4,460.6

5,000

Operating Income

259.8

167.5

259.6

203.3

68.6

294.6

Interest Expense, Total

-3.7

-15.2

-140.7

-124.7

-168.9

-257.8

Interest And Investment Income

1.7

1

1.4

1.5

6.2

20

Net Interest Expenses

-2

-14.2

-139.3

-123.2

-162.7

-237.8

Currency Exchange Gains (Loss)

-12.9

-1.2

11

11.8

Other Non Operating Income (Expenses)

-2.7

-78.8

-56.9

-56.9

EBT, Excl. Unusual Items

255.1

153.3

107.4

0.1

-140

11.7

Restructuring Charges

-20.1

-10.5

Merger & Related Restructuring Charges

-7.9

-17.6

Impairment of Goodwill

-26.5

Gain (Loss) On Sale Of Investments

9.2

-1.5

1.7

4.9

5

Gain (Loss) On Sale Of Assets

11.9

-1

-3.1

Asset Writedown

-0.7

-12.1

Other Unusual Items

9.6

-82.2

-302.1

-138.7

-154.3

EBT, Incl. Unusual Items

218.7

135.7

1.1

-288.4

-274.8

-140.7

Income Tax Expense

38

23.8

35.8

123.5

30.1

-76.1

Earnings From Continuing Operations

180.7

111.9

-34.7

-411.9

-304.9

-64.6

Minority Interest

20.7

32.1

72.6

-3.9

2.9

7.9

Net Income

201.4

144

37.9

-415.8

-302

-56.7

Net Income to Common Incl Extra Items

201.4

144

37.9

-415.8

-302

-56.7

Net Income to Common Excl. Extra Items

201.4

144

37.9

-415.8

-302

-56.7

Total Shares Outstanding

80.7

79.6

175

175.6

176.1

175.8

Weighted Avg. Shares Outstanding

84.7

79.9

129.6

175.8

176.8

177.3

Weighted Avg. Shares Outstanding Dil

85.2

80.3

132.8

175.8

176.8

177.3

EPS

2.4

1.8

0.3

-2.4

-1.7

-0.3

EPS Diluted

2.4

1.8

0.3

-2.4

-1.7

-0.3

EBITDA

451.3

388.5

859.7

733.9

699.3

1,046.1