investorscraft@gmail.com

Intrinsic ValueFlutter Entertainment plc (FLUT)

Previous Close$165.15
Intrinsic Value
Upside potential
Previous Close
$165.15

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 operates as a global leader in online sports betting, gaming, and entertainment, serving markets across the US, UK, Ireland, Australia, and internationally. The company generates revenue primarily through its diversified portfolio of brands, including FanDuel, Paddy Power, Betfair, and Sportsbet, which cater to both casual and high-stakes bettors. Its multi-brand strategy allows it to capture varying customer segments while leveraging cross-platform synergies for operational efficiency. Flutter holds a dominant position in the rapidly expanding US online sports betting market, where FanDuel is a clear leader, benefiting from first-mover advantages and strong brand recognition. The company’s technology-driven platform ensures seamless user experiences, supported by data analytics and risk management capabilities. In competitive markets like the UK and Australia, Flutter maintains robust market shares through localized offerings and regulatory compliance. The global online gambling industry is highly fragmented, but Flutter’s scale, geographic diversification, and technological edge position it as a consolidator with long-term growth potential.

Revenue Profitability And Efficiency

Flutter reported revenue of $14.05 billion for FY 2024, reflecting strong top-line growth driven by expansion in the US and international markets. Net income stood at $109 million, with diluted EPS of $0.24, indicating modest profitability amid heavy reinvestment in customer acquisition and technology. Operating cash flow was robust at $1.6 billion, supported by high-margin digital operations, while capital expenditures of $144 million suggest disciplined reinvestment.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its scalable platform, which benefits from high customer engagement and recurring revenue streams. Operating cash flow conversion remains healthy, though net margins are tempered by competitive pressures and regulatory costs. Flutter’s capital efficiency is evident in its ability to fund growth initiatives while maintaining liquidity, though leverage remains elevated due to strategic acquisitions.

Balance Sheet And Financial Health

Flutter’s balance sheet shows $3.46 billion in cash and equivalents against total debt of $7.28 billion, reflecting a leveraged but manageable position. The company’s liquidity is sufficient to cover near-term obligations, and its diversified revenue base provides stability. However, the debt load may constrain flexibility in a downturn, necessitating careful capital allocation.

Growth Trends And Dividend Policy

Flutter’s growth is fueled by US market expansion and technological innovation, with FanDuel leading market share gains. The company does not currently pay dividends, opting instead to reinvest cash flows into growth initiatives and debt reduction. Long-term trends favor online gambling adoption, but regulatory risks and competition could temper growth rates in certain regions.

Valuation And Market Expectations

The market values Flutter on growth potential, particularly in the US, where FanDuel’s leadership justifies premium multiples. Investors anticipate sustained revenue growth and margin expansion as scale benefits materialize, though profitability remains a key monitorable given high operating costs and competitive intensity.

Strategic Advantages And Outlook

Flutter’s strategic advantages include its first-mover position in the US, brand portfolio diversity, and technological capabilities. The outlook is positive, with regulatory tailwinds in new markets and operational leverage expected to drive profitability. However, execution risks and regulatory scrutiny remain critical watchpoints for investors.

Sources

Company filings, investor presentations

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