ACEL
Accel Entertainment Inc
Price:  
12.48 
USD
Volume:  
292,447.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Accel Intrinsic Value

186.90 %
Upside

What is the intrinsic value of Accel?

As of 2025-08-04, the Intrinsic Value of Accel Entertainment Inc (ACEL) is 35.81 USD. This Accel valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.48 USD, the upside of Accel Entertainment Inc is 186.90%.

The range of the Intrinsic Value is 23.15 - 74.61 USD

Is Accel undervalued or overvalued?

Based on its market price of 12.48 USD and our intrinsic valuation, Accel Entertainment Inc (ACEL) is undervalued by 186.90%.

12.48 USD
Stock Price
35.81 USD
Intrinsic Value
Intrinsic Value Details

Accel Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 23.15 - 74.61 35.81 186.9%
DCF (Growth 10y) 34.85 - 104.91 52.17 318.0%
DCF (EBITDA 5y) 15.73 - 27.20 21.91 75.6%
DCF (EBITDA 10y) 25.67 - 42.72 34.37 175.4%
Fair Value 12.55 - 12.55 12.55 0.53%
P/E 6.77 - 14.14 10.43 -16.5%
EV/EBITDA 8.08 - 16.62 10.92 -12.5%
EPV 16.28 - 24.26 20.27 62.4%
DDM - Stable 4.93 - 16.51 10.72 -14.1%
DDM - Multi 13.08 - 34.61 19.05 52.7%

Accel Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,056.31
Beta 1.03
Outstanding shares (mil) 84.64
Enterprise Value (mil) 1,365.07
Market risk premium 4.60%
Cost of Equity 6.93%
Cost of Debt 6.03%
WACC 5.90%