Flutter Entertainment Valuation

Q: What is the Fair Price of FLTR when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

FLTR (£207.8) is trading above our estimate of [[fair value]] (£203.08)

Is FLTR undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

1/6

Valuation Score 1/6

Below Fair Value
Significantly Below Fair Value
Price-To-Sales vs Peers
Price-To-Sales vs Industry
Price-To-Sales vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of FLTR when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: FLTR (£207.8) is trading above our estimate of fair value (£203.08)

Significantly Below Fair Value: FLTR is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for FLTR?

Key metric: As FLTR is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for FLTR. This is calculated by dividing FLTR's market cap by their current revenue.
What is FLTR's PS Ratio?
PS Ratio	3.5x
Sales	US$13.57b
Market Cap	US$46.91b

FLTR key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	3.9x
Enterprise Value/EBITDA	27.9x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

How does FLTR's PS Ratio compare to its peers?

The above table shows the PS ratio for FLTR vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PS	Estimated Growth	Market Cap
Peer Average	1.1x
ENT Entain	1x	4.5%	UK£4.7b
PTEC Playtech	1.5x	3.1%	UK£2.2b
CPG Compass Group	1.4x	6.7%	UK£44.3b
RNK Rank Group	0.6x	5.8%	UK£410.3m
FLTR Flutter Entertainment	3.5x	11.9%	UK£46.9b

Price-To-Sales vs Peers: FLTR is expensive based on its Price-To-Sales Ratio (3.5x) compared to the peer average (1.1x).

Price to Sales Ratio vs Industry

How does FLTR's PS Ratio compare vs other companies in the GB Hospitality Industry?

7 Companies	Price / Sales	Estimated Growth	Market Cap
EVOK Evoke	0.1x	5.9%	US$290.25m
TRC Revel Collective	0.06x	-3.1%	US$10.89m
NGHT Nightcap	0.1x	n/a	US$8.62m
COM Comptoir Group	0.1x	n/a	US$6.05m

7 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Sales vs Industry: FLTR is expensive based on its Price-To-Sales Ratio (3.5x) compared to the UK Hospitality industry average (1.1x).

Price to Sales Ratio vs Fair Ratio

What is FLTR's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

FLTR PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	3.5x
Fair PS Ratio	5.2x

Price-To-Sales vs Fair Ratio: FLTR is good value based on its Price-To-Sales Ratio (3.5x) compared to the estimated Fair Price-To-Sales Ratio (5.2x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst FLTR forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	UK£207.80	UK£226.88 +9.2%	11.7%	UK£276.51	UK£176.17	n/a	20
Nov ’25	UK£179.70	UK£208.87 +16.2%	10.2%	UK£262.17	UK£171.45	n/a	19
Oct ’25	UK£178.05	UK£195.85 +10.0%	12.5%	UK£265.39	UK£156.24	n/a	18
Sep ’25	UK£162.00	UK£189.72 +17.1%	12.9%	UK£271.31	UK£151.32	n/a	15
Aug ’25	UK£152.55	UK£189.96 +24.5%	14.9%	UK£275.94	UK£153.90	n/a	12
Jul ’25	UK£146.50	UK£193.18 +31.9%	15.1%	UK£281.19	UK£156.83	n/a	12
Jun ’25	UK£149.00	UK£192.64 +29.3%	16.4%	UK£278.83	UK£155.52	n/a	10
May ’25	UK£149.00	UK£196.44 +31.8%	16.2%	UK£287.39	UK£157.63	n/a	11
Apr ’25	UK£157.90	UK£208.21 +31.9%	14.0%	UK£278.95	UK£191.28	n/a	7

Analyst Forecast: Target price is less than 20% higher than the current share price.