US · FLUT
Flutter Entertainment plc
- Sector
- Consumer Cyclical · Gambling, Resorts & Casinos
- Headquarters
- New York City 4
- Website
- flutter.com
Price · as of 2025-12-31
$106.13
Market cap 18.6B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $125.38 | +18.14% |
| Intrinsic Value(DCF) | $788.32 | +642.79% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | $113.00 | ||||
| 2020 | $221.12 | $252.40 | $37,491.80 | $16.85 | $48.33 |
| 2021 | $117.91 | $132.50 | $1,149.05 | $0.00 | $0.00 |
| 2022 | $167.00 | $155.74 | $1,844.25 | $0.00 | $0.00 |
| 2023 | $218.00 | $173.23 | $1,062.66 | $0.00 | $0.00 |
| 2024 | $248.26 | $208.19 | $1,270.53 | $0.00 | $16.23 |
| 2025 | $106.08 | $125.38 | $1,124.89 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Flutter Entertainment plc's (FLUT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $125.38
- Current price
- $106.13
- AI upside
- +18.14%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$788.32
+642.79% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| FLUT | Flutter Entertainment plc | $106.13 | 18.6B | +18% | +643% | — | — | -46.65 | 2.10 | 1.16 | 11.79 | — | -1.38 | 45.19% | 6.25% | -1.89% | -4.44% | 6.18% | -1.51% | 1.42 | 1.72 | 0.95 | 0.41 | 4.32 | -82083.00% | 1662.00% | 1467.00% | 5.68% | 0.23 | 6.52% | 0.00% | 0.00% | 0.00% | 29.26 | 27.77 | 1.83 | 1.64 |
| CCL | Carnival Corporation & pl… | $31.55 | 43.61B | +36% | +145% | -38% | -5% | 16.08 | 3.61 | 1.67 | 10.19 | 39.93 | 4.22 | 29.62% | 16.84% | 10.37% | 25.63% | 11.86% | 5.48% | 2.28 | 3.32 | 0.32 | 0.20 | 3.77 | 4028.00% | 640.00% | 10100.00% | 5.87% | 0.47 | 6.93% | 0.00% | 0.00% | 3.61% | 15.72 | 27.03 | 2.65 | 1.40 |
| CMG | Chipotle Mexican Grill, I… | $37.22 | 49.21B | +11% | -60% | -79% | -59% | 31.95 | 17.33 | 4.11 | 24.41 | 1182.13 | 17.47 | 22.35% | 16.84% | 12.88% | 47.36% | 16.68% | 16.88% | 3.48 | — | 1.23 | 1.09 | 4.01 | 270.00% | 541.00% | -423.00% | 2.95% | 1.78 | 15.73% | 0.00% | 0.00% | 4.94% | 28.81 | 39.97 | 4.85 | 6.97 |
| CPRT | Copart, Inc. | $38.09 | 36.87B | +38% | -39% | -55% | -27% | 27.36 | 4.61 | 9.12 | 17.84 | 201.57 | 4.92 | 45.18% | 36.51% | 33.41% | 18.53% | 31.78% | 16.72% | 0.01 | — | 8.25 | 8.13 | -1.27 | 1357.00% | 968.00% | 2799.00% | 2.91% | 2.63 | 28.22% | 0.00% | 0.00% | 3.03% | 22.20 | 30.61 | 8.11 | 31.50 |
| CUK | Carnival Corporation & pl… | $31.47 | 41.31B | +36% | +146% | -38% | -5% | 15.94 | 3.58 | 1.65 | 10.14 | 39.58 | 4.18 | 29.62% | 16.84% | 10.37% | 25.63% | 11.86% | 5.48% | 2.28 | 3.32 | 0.32 | 0.20 | 3.77 | 4028.00% | 640.00% | 10100.00% | 5.93% | 0.47 | 6.93% | 0.00% | 0.00% | 3.64% | 15.63 | 26.87 | 2.63 | 1.40 |
| DHI | D.R. Horton, Inc. | $160.39 | 46.69B | 0% | -59% | -30% | -90% | 13.61 | 2.02 | 1.42 | 10.71 | — | 2.03 | 23.70% | 12.92% | 10.47% | 14.48% | 12.52% | 10.02% | 0.25 | — | 17.39 | 1.75 | 0.63 | -1932.00% | -693.00% | 6219.00% | 6.73% | 1.74 | 12.16% | 1.01% | 13.80% | 9.79% | 11.72 | 15.79 | 1.51 | 6.42 |
| EBAY | eBay Inc. | $90.86 | 41.07B | -11% | -21% | -94% | -22% | 20.06 | 8.68 | 3.61 | 15.61 | 197.59 | 270.54 | 71.45% | 20.51% | 18.30% | 40.85% | 24.82% | 10.80% | 1.60 | 9.26 | 1.10 | 0.91 | 1.93 | 1015.00% | 795.00% | -1508.00% | 4.15% | 0.47 | 20.92% | 1.33% | 26.60% | 7.57% | 19.54 | 26.79 | 4.01 | 2.94 |
| JD | JD.com, Inc. | $26.53 | 37.65B | +15% | +321% | +2% | +108% | 10.10 | 1.88 | 0.39 | 6.48 | 13.20 | 2.67 | 9.79% | 3.34% | 3.57% | 18.96% | 32.71% | 6.73% | 0.38 | 13.38 | 1.29 | 0.88 | -0.39 | 7651.00% | 684.00% | 1207.00% | 9.81% | 0.19 | 43.14% | 1.83% | 18.50% | 10.93% | 7.92 | 6.93 | 0.26 | 2.86 |
| LVS | Las Vegas Sands Corp. | $56.72 | 38.35B | -26% | +724% | — | -6% | 20.87 | 24.49 | 2.99 | 11.39 | 104.89 | 38.29 | 28.18% | 23.73% | 12.50% | 83.42% | 19.38% | 8.76% | 10.15 | 4.14 | 1.14 | 1.09 | 2.73 | 1990.00% | 1522.00% | 185.00% | 4.25% | 0.67 | 12.31% | 2.14% | 44.60% | 7.83% | 16.59 | 30.98 | 3.94 | 2.54 |
| TCOM | Trip.com Group Limited | $52.62 | 34.39B | -8% | +275% | -32% | +88% | 17.20 | 2.08 | 5.56 | 17.29 | 25.42 | 4.31 | 81.25% | 26.60% | 32.02% | 13.01% | 11.49% | 7.46% | 0.28 | 8.17 | 1.51 | 1.33 | -0.54 | 6766.00% | 1973.00% | -1105.00% | 6.42% | 0.27 | 17.76% | 0.00% | 0.00% | 4.82% | 18.32 | 13.65 | 4.87 | 2.66 |
| YUM | Yum! Brands, Inc. | $168.16 | 46.69B | -16% | -52% | — | -45% | 29.05 | -6.18 | 5.51 | 20.30 | 446.03 | -4.92 | 46.17% | 30.80% | 18.98% | -20.82% | 48.65% | 20.89% | -1.63 | 5.06 | 1.35 | 1.02 | 4.02 | 651.00% | 881.00% | 1446.00% | 3.62% | 1.33 | 41.99% | 1.74% | 50.60% | 4.00% | 22.33 | 34.47 | 6.88 | 2.65 |
About Flutter Entertainment plc
Flutter Entertainment plc operates as a sports betting and gaming company in the United Kingdom, Ireland, Australia, the United States, and internationally. The company operates through four segments: UK & Ireland, Australia, International, and US. It offers sportsbooks and exchange sports betting products, daily fantasy sports products, and pari-mutuel betting products; fixed odds games betting products; online games and casinos; lottery; peer-to-peer games, including online bingo, rummy, and poker; and business-to-business services. In addition, the company operates HRTV, a horseracing television network. Further, it provides sports betting and gaming services through paddypower.com, betfair.com, sportsbet.com.au, tvg.com, us.betfair.com, fanduel.com, adjarabet.com, pokerstars.com, Skybet.com, tombola.com, and sisal.com websites under the FanDuel, Sky Betting & Gaming, Sportsbet, PokerStars, Paddy Power, Sisal, tombola, Betfair, FOX Bet, TVG, Stardust, Junglee Games, and Adjarabet brands, as well as live poker tours and events. The company was formerly known as Paddy Power Betfair plc and changed its name to Flutter Entertainment plc in 2019. The company was incorporated in 1958 and is headquartered in Dublin, Ireland.
- CEO
- Jeremy Peter Jackson
- Employees
- 27.35K
- Beta
- 1.14
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($788.32 ÷ $106.13) − 1 = +642.79% (DCF, example).