As of 2025-06-22, the Intrinsic Value of Accel Entertainment Inc (ACEL) is 22.78 USD. This Accel valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.28 USD, the upside of Accel Entertainment Inc is 101.90%.
The range of the Intrinsic Value is 15.73 - 39.00 USD
Based on its market price of 11.28 USD and our intrinsic valuation, Accel Entertainment Inc (ACEL) is undervalued by 101.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 15.73 - 39.00 | 22.78 | 101.9% |
| DCF (Growth 10y) | 23.49 - 54.55 | 32.96 | 192.2% |
| DCF (EBITDA 5y) | 13.49 - 25.52 | 19.82 | 75.7% |
| DCF (EBITDA 10y) | 20.77 - 37.60 | 29.08 | 157.8% |
| Fair Value | 12.55 - 12.55 | 12.55 | 11.22% |
| P/E | 6.52 - 11.59 | 8.65 | -23.3% |
| EV/EBITDA | 7.88 - 16.85 | 10.91 | -3.3% |
| EPV | 11.49 - 17.48 | 14.48 | 28.4% |
| DDM - Stable | 3.25 - 8.38 | 5.82 | -48.4% |
| DDM - Multi | 7.96 - 16.53 | 10.81 | -4.2% |
| Market Cap (mil) | 954.74 |
| Beta | 0.95 |
| Outstanding shares (mil) | 84.64 |
| Enterprise Value (mil) | 1,263.51 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.10% |
| Cost of Debt | 6.03% |
| WACC | 7.78% |