investorscraft@gmail.com

Intrinsic ValueFlutter Entertainment plc (FLTR.L)

Previous Close£11,965.00
Intrinsic Value
Upside potential
Previous Close
£11,965.00

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

Flutter Entertainment plc is a global leader in online sports betting, gaming, and fantasy sports, operating under well-known brands such as Paddy Power, Betfair, FanDuel, and PokerStars. The company serves diverse markets, including the UK, Ireland, Australia, and the US, leveraging a multi-brand strategy to capture regional preferences. Its revenue model is driven by sportsbook margins, exchange commissions, online casino games, and poker rake, supported by a mix of direct-to-consumer and B2B services. Flutter holds a dominant position in the UK and Ireland, while aggressively expanding in the US through FanDuel, which has become a market leader in sports betting and daily fantasy sports. The company’s technological edge, including proprietary betting exchange platforms, enhances its competitive moat. Regulatory expertise and strategic acquisitions further solidify its global footprint, though it faces intense competition from rivals like DraftKings and Entain. Flutter’s diversified portfolio mitigates market-specific risks while capitalizing on the global shift toward digital gambling.

Revenue Profitability And Efficiency

Flutter reported revenue of £14.05 billion for the latest fiscal year, reflecting strong growth in its US and international segments. Net income stood at £109 million, with diluted EPS of 247p, indicating modest profitability amid heavy reinvestment. Operating cash flow of £1.6 billion underscores robust underlying performance, though capital expenditures of £144 million highlight ongoing investments in technology and market expansion. The company’s asset-light model supports high cash conversion.

Earnings Power And Capital Efficiency

Flutter’s earnings power is bolstered by its scalable platforms and high-margin segments like online casinos and poker. The US segment, led by FanDuel, is a key growth driver, though profitability is tempered by customer acquisition costs. Capital efficiency is evident in its ability to generate substantial operating cash flow relative to debt levels, though leverage remains elevated due to past acquisitions.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with £3.46 billion in cash and equivalents, offset by £7.28 billion in total debt. This leverage reflects strategic acquisitions, including FanDuel, but is manageable given strong cash flows. Flutter’s net debt-to-EBITDA ratio warrants monitoring, though its diversified revenue streams provide stability.

Growth Trends And Dividend Policy

Flutter prioritizes growth over dividends, reinvesting cash flows into US expansion and technology. Organic revenue growth is driven by market share gains in regulated markets, particularly the US. The company has no dividend policy, aligning with its focus on capital appreciation through reinvestment.

Valuation And Market Expectations

With a market cap of £31.5 billion, Flutter trades at a premium to peers, reflecting its leadership in high-growth markets like the US. Investors anticipate sustained top-line growth, though margin expansion hinges on operational leverage and regulatory tailwinds.

Strategic Advantages And Outlook

Flutter’s scale, brand portfolio, and technological capabilities position it well for long-term growth. Regulatory liberalization in the US and Europe presents opportunities, though competition and compliance risks persist. The outlook remains positive, with FanDuel’s momentum and international diversification key to outperformance.

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