What is the intrinsic value of OPAP.AT?

As of 2025-07-04, the Intrinsic Value of Greek Organisation of Football Prognostics SA (OPAP.AT) is 20.03 EUR. This OPAP.AT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.59 EUR, the upside of Greek Organisation of Football Prognostics SA is 2.20%.

The range of the Intrinsic Value is 16.23 - 26.55 EUR

Is OPAP.AT undervalued or overvalued?

Based on its market price of 19.59 EUR and our intrinsic valuation, Greek Organisation of Football Prognostics SA (OPAP.AT) is undervalued by 2.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	16.23 - 26.55	20.03	2.2%
DCF (Growth 10y)	19.25 - 30.01	23.24	18.6%
DCF (EBITDA 5y)	12.32 - 17.53	14.24	-27.3%
DCF (EBITDA 10y)	16.07 - 21.98	18.32	-6.5%
Fair Value	33.50 - 33.50	33.50	71.00%
P/E	17.53 - 26.19	19.36	-1.2%
EV/EBITDA	10.32 - 24.25	16.32	-16.7%
EPV	11.63 - 14.51	13.07	-33.3%
DDM - Stable	9.15 - 19.93	14.54	-25.8%
DDM - Multi	13.89 - 21.68	16.79	-14.3%