XNYSFLUT
Market cap47bUSD
Dec 20, Last price
264.78USD
1D
1.32%
1Q
14.20%
Jan 2017
149.20%
Name
Flutter Entertainment PLC
Chart & Performance
P/E
—
P/S
3.11
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
15.33%
Rev. gr., 5y
38.40%
Revenues
11.79b
+26.72%
Net income
-1.22b
L+234.58%
CFO
937m
-8.82%
Earnings
May 01, 2025
Profile
Flutter Entertainment plc operates as a sports betting and gaming company in the United Kingdom, Ireland, Australia, the United States, and internationally. The company operates through four segments: UK & Ireland, Australia, International, and US. It offers sportsbooks and exchange sports betting products, daily fantasy sports products, and pari-mutuel betting products; fixed odds games betting products; online games and casinos; peer-to-peer games, including online bingo, rummy, and poker; and business-to-business services. The company also operates HRTV, a horseracing television network, as well as offers treasury; risk management; and horse racing broadcasting and advanced deposit wagering services. It provides sports betting and gaming services through paddypower.com, betfair.com, sportsbet.com.au, tvg.com, us.betfair.com, fanduel.com, pokerstars.com, Skybet.com, tombola.com, and adjarabet.com websites under the Paddy Power, Betfair, Sportsbet, TVG, FanDuel, Sky Betting & Gaming, PokerStars, Tombola, and Adjarabet brands, as well as BetStars, Sky Bet, Sky Vegas, FOX Bet, Stardust, Sky Bingo, and Junglee Games brands; and betting shops, and live poker tours and events. The company was formerly known as Paddy Power Betfair plc and changed its name to Flutter Entertainment plc in May 2019. Flutter Entertainment plc was incorporated in 1958 and is headquartered in Dublin, Ireland.
Valuation
Title GBP in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | |
| Income | |||||
Revenues | 11,790,000 26.72% | 9,304,156 14.03% | 8,159,735 35.24% | ||
Cost of revenue | 12,339,000 | 5,229,687 | 4,392,674 | ||
Unusual Expense (Income) | |||||
NOPBT | (549,000) | 4,074,469 | 3,767,061 | ||
NOPBT Margin | 43.79% | 46.17% | |||
Operating Taxes | 120,000 | 36,403 | 166,947 | ||
Tax Rate | 0.89% | 4.43% | |||
NOPAT | (669,000) | 4,038,066 | 3,600,114 | ||
Net income | (1,222,000) 234.58% | (365,239) -35.02% | (562,078) -1,188.22% | ||
Dividends | |||||
Dividend yield | |||||
Proceeds from repurchase of equity | (212,000) | 5,079 | (226,426) | ||
BB yield | 0.67% | -0.02% | 0.82% | ||
| Debt | |||||
Debt current | 174,000 | 145,007 | 92,869 | ||
Long-term debt | 7,836,000 | 7,090,349 | 5,092,366 | ||
Deferred revenue | 387,976 | 293,881 | |||
Other long-term liabilities | 580,000 | 250,346 | 199,931 | ||
Net debt | 4,580,000 | 4,486,753 | 2,745,235 | ||
| Cash flow | |||||
Cash from operating activities | 937,000 | 1,027,627 | 736,866 | ||
CAPEX | (159,000) | (469,489) | (397,429) | ||
Cash from investing activities | (602,000) | (2,755,618) | (324,973) | ||
Cash from financing activities | (113,000) | 1,874,086 | 79,351 | ||
FCF | (1,076,520) | 4,378,983 | 2,933,753 | ||
| Balance | |||||
Cash | 3,421,000 | 2,695,874 | 2,314,687 | ||
Long term investments | 9,000 | 52,730 | 125,312 | ||
Excess cash | 2,840,500 | 2,283,396 | 2,032,012 | ||
Stockholders' equity | 9,983,000 | 12,501,689 | 13,913,266 | ||
Invested Capital | 16,640,500 | 17,612,565 | 17,203,831 | ||
ROIC | 23.20% | 20.23% | |||
ROCE | 19.57% | 18.92% | |||
| EV | |||||
Common stock shares outstanding | 177,000 | 176,833 | 175,780 | ||
Price | 179.00 32.84% | 134.75 -14.44% | 157.50 -23.51% | ||
Market cap | 31,683,000 32.96% | 23,828,247 -13.93% | 27,685,350 1.21% | ||
EV | 37,587,000 | 28,470,166 | 30,481,278 | ||
EBITDA | 736,000 | 5,255,327 | 4,845,392 | ||
EV/EBITDA | 51.07 | 5.42 | 6.29 | ||
Interest | 430,000 | 219,000 | 222,000 | ||
Interest/NOPBT | 5.37% | 5.89% | |||