As of 2024-12-12, the Intrinsic Value of Accel Entertainment Inc (ACEL) is
17.23 USD. This Accel valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 12.00 USD, the upside of Accel Entertainment Inc is
43.60%.
The range of the Intrinsic Value is 11.40 - 31.90 USD
17.23 USD
Intrinsic Value
Accel Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
11.40 - 31.90 |
17.23 |
43.6% |
| DCF (Growth 10y) |
12.67 - 32.13 |
18.25 |
52.1% |
| DCF (EBITDA 5y) |
10.29 - 16.28 |
13.59 |
13.3% |
| DCF (EBITDA 10y) |
11.70 - 18.21 |
15.07 |
25.6% |
| Fair Value |
13.02 - 13.02 |
13.02 |
8.51% |
| P/E |
5.79 - 12.19 |
9.03 |
-24.7% |
| EV/EBITDA |
5.60 - 16.22 |
9.79 |
-18.4% |
| EPV |
14.27 - 20.54 |
17.40 |
45.0% |
| DDM - Stable |
4.35 - 11.76 |
8.05 |
-32.9% |
| DDM - Multi |
5.44 - 11.47 |
7.38 |
-38.5% |
Accel Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
988.08 |
| Beta |
0.55 |
| Outstanding shares (mil) |
82.34 |
| Enterprise Value (mil) |
1,277.06 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.19% |
| Cost of Debt |
5.74% |
| WACC |
6.61% |