As of 2025-07-06, the Intrinsic Value of Aristocrat Leisure Ltd (ALL.AX) is 37.39 AUD. This ALL.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 67.82 AUD, the upside of Aristocrat Leisure Ltd is -44.90%.
The range of the Intrinsic Value is 27.24 - 61.04 AUD
Based on its market price of 67.82 AUD and our intrinsic valuation, Aristocrat Leisure Ltd (ALL.AX) is overvalued by 44.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 27.24 - 61.04 | 37.39 | -44.9% |
| DCF (Growth 10y) | 33.70 - 72.23 | 45.37 | -33.1% |
| DCF (EBITDA 5y) | 37.26 - 70.39 | 53.92 | -20.5% |
| DCF (EBITDA 10y) | 42.93 - 82.50 | 61.60 | -9.2% |
| Fair Value | 57.59 - 57.59 | 57.59 | -15.08% |
| P/E | 21.12 - 38.62 | 27.74 | -59.1% |
| EV/EBITDA | 26.84 - 57.81 | 37.12 | -45.3% |
| EPV | 17.99 - 26.26 | 22.12 | -67.4% |
| DDM - Stable | 19.98 - 58.41 | 39.20 | -42.2% |
| DDM - Multi | 22.80 - 50.87 | 31.38 | -53.7% |
| Market Cap (mil) | 42,420.73 |
| Beta | 1.02 |
| Outstanding shares (mil) | 625.49 |
| Enterprise Value (mil) | 43,175.63 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.30% |
| Cost of Debt | 5.50% |
| WACC | 8.07% |