investorscraft@gmail.com

Intrinsic ValueEntain Plc (ENT.L)

Previous Close£605.00
Intrinsic Value
Upside potential
Previous Close
£605.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Entain Plc is a leading global sports-betting and gaming company, operating a diversified portfolio of well-known brands such as Ladbrokes, Coral, bwin, and partypoker. The company generates revenue primarily through online and retail betting, casino gaming, poker, and bingo services across multiple jurisdictions. Its multi-brand strategy allows it to cater to different customer segments, from casual bettors to high-stakes gamers, leveraging both digital and physical distribution channels. Entain holds a strong position in regulated markets, particularly in Europe and the US, where its joint venture BetMGM has become a key player. The company emphasizes responsible gaming and regulatory compliance, which strengthens its reputation in an industry facing increasing scrutiny. Its technology-driven approach, including proprietary platforms like Stadium, enhances operational efficiency and customer engagement. Entain’s scale and brand recognition provide a competitive edge, though it faces intense competition from rivals like Flutter Entertainment and DraftKings. The company’s focus on strategic acquisitions and partnerships, such as its expansion into emerging markets, underscores its growth ambitions.

Revenue Profitability And Efficiency

Entain reported revenue of £5.09 billion for the period, reflecting its broad market reach and diversified offerings. However, the company posted a net loss of £452.7 million, driven by regulatory costs, market expansion investments, and one-time charges. Operating cash flow remained robust at £579.3 million, indicating underlying operational strength despite profitability challenges. Capital expenditures of £94.4 million suggest ongoing investments in technology and market expansion.

Earnings Power And Capital Efficiency

The diluted EPS of -71p highlights near-term earnings pressure, though the company’s strong cash flow generation supports its ability to fund growth initiatives. Entain’s capital efficiency is tempered by high leverage, with total debt standing at £3.96 billion. The focus on scaling high-margin digital operations could improve returns over time, but regulatory and competitive risks persist.

Balance Sheet And Financial Health

Entain’s balance sheet shows £390.6 million in cash and equivalents against £3.96 billion in total debt, indicating a leveraged position. The debt load may constrain financial flexibility, though operating cash flow provides some cushion. The company’s ability to manage refinancing risks and maintain liquidity will be critical, particularly in a rising interest rate environment.

Growth Trends And Dividend Policy

Entain’s growth is driven by digital expansion, particularly in the US via BetMGM, and strategic acquisitions. The company paid a dividend of 18.6p per share, signaling confidence in cash flow stability despite earnings volatility. Long-term trends favor online gaming, but regulatory hurdles and market saturation in mature regions could temper growth prospects.

Valuation And Market Expectations

With a market cap of £4.68 billion and a beta of 0.94, Entain is viewed as a moderately defensive play within the gaming sector. Investors likely anticipate a recovery in profitability as BetMGM scales and regulatory headwinds ease. The valuation reflects both growth potential and execution risks in a competitive landscape.

Strategic Advantages And Outlook

Entain’s strengths lie in its diversified brand portfolio, technological capabilities, and strategic partnerships. The outlook hinges on successful US expansion, regulatory adaptability, and cost management. While near-term challenges persist, the company’s scale and market positioning provide a foundation for long-term value creation if execution risks are mitigated.

Sources

Company filings, investor presentations, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount